
147 Melrose Avenue, Hamilton
Hamilton
$519,900
Cash flow, cap rate & mortgage breakdown
Enter your email to unlock them right here.
Free forever. No credit card. Unsubscribe anytime.
Listed by KELLER WILLIAMS EDGE REALTY
Investment Analysis
Key Facts
Type
Detached
Bedrooms
3
Bathrooms
2
Days on Market
1
Price Drop
None
Year Built
N/A
Status
Active
Basement Income
Suite Potential (+$1,190/mo)
Rent Estimate
Estimated from market price-to-rent ratios · Verify suite legality with the City of Mississauga
Remarks
Welcome to 147 Melrose Ave N, where timeless character meets modern style and central urban convenience. Nestled in the heart of Hamilton's Stipley neighbourhood, this updated detached home welcomes you with a classic front porch - an ideal spot for a morning coffee or a relaxing evening and an inviting foyer, anchored by a beautiful original wooden staircase. Next to that you'll find a spacious light-filled living room. Moving further through the main level, that features beautiful hardwood flooring and original trim, the formal dining room sits conveniently beside a well-appointed kitchen, featuring a charming pass-through window that keeps conversations flowing between the two rooms while making meals. Tucked just off the kitchen, a flexible bonus space serves as a practical mudroom and storage area. Upstairs, you'll find 3 generously sized bedrooms, each offering ample closet space. You'll also find a fully renovated, stylish 4 piece bathroom. Outside you'll enjoy the generously sized backyard perfect for hosting family and friends, complete with a large storage shed for tools, bikes and equipment. For even more potential, the basement features a large open area of unfinished space, laundry and a 1 piece bathroom. There's also a cold room and a separate entrance. Beyond the property itself, the home is perfectly positioned to enjoy the best of the city. A short stroll leads to Ottawa Street North to explore famous antique shops, artisan bakeries, and vibrant weekly farmers markets, while nearby Barton Street offers some of Hamilton's newest, trendiest cafes and dining spots. Active living is effortless with Gage Park, games and events at Hamilton Stadium and the recreation facilities at the Bernie Morelli Recreation Centre all just minutes away. Complete with easy daily transit access and proximity to the future LRT line, this move-in-ready home offers an exceptional opportunity to embrace a vibrant, walkable urban lifestyle!*See multimedia link for the video
MississaugaInvestor.ca
147 Melrose Avenue
Detached · 3bd/2ba · ~1,300 sqft
$519,900
Cash-Flow Report · August 1, 2026
Cap Rate
4.33%
Monthly Cash Flow
-$519/mo
Estimated Rent
$3,240/mo
Cash-on-Cash
-5.47%
Monthly (20% down · 4.89% rate · 25yr)
| Gross Rent | +$3,240 |
| Mortgage | −$2,393 |
| Property Tax | −$546 |
| Insurance | −$225 |
| Maintenance (1% of value/yr) | −$433 |
| Vacancy (5%) | −$162 |
| Cash Flow | -$519/mo |
Annual NOI & Cap Rate (All-Cash)
| Gross Rent | +$38,880 |
| Vacancy (5%) | −$1,944 |
| Property Tax | −$6,551 |
| Insurance | −$2,700 |
| Maintenance (1% of value/yr) | −$5,199 |
| Annual NOI | $22,486 |
| Cap Rate | 4.33% |
Cash Required to Close
| Down Payment (20%) | $103,980 |
| Ontario Land Transfer Tax | $6,873 |
| Legal & Title Insurance | $2,500 |
| Inspection & Misc | $500 |
| Total Cash Required | $113,853 |
Assumptions: 20% down · 4.89% rate · 25yr amort · Canadian semi-annual compounding · $225/mo insurance · maintenance reserve = greater of 8% of rent or 1% of value/yr (condo fee replaces it) · 5% vacancy · rent estimated from neighbourhood MLS comps. All figures are estimates — verify with a licensed professional before making an investment decision.
Prepared by Hamza Nouman · RECO-registered Investor Specialist · 647-609-1289 · hamza@nouman.ca · MississaugaInvestor.ca
Get the Full Cash-Flow Report
A one-page PDF: cap rate, cash flow, mortgage breakdown, NOI and total cash to close — all assumptions in one printable summary.
Also unlocks cap rate, sold comps & mortgage detail.