311- 1 Jarvis Street, Hamilton
Hamilton
$415,000
Cash flow, cap rate & mortgage breakdown
Enter your email to unlock them right here.
Free forever. No credit card. Unsubscribe anytime.
Listed by ROYAL LEPAGE FLOWER CITY REALTY
Investment Analysis
Key Facts
Type
Condo Apartment
Bedrooms
2
Bathrooms
2
Days on Market
1
Price Drop
None
Year Built
N/A
Status
Active
Basement Income
None Detected
Rent Estimate
$1,750/mo
Estimated from market price-to-rent ratios
Remarks
Very spacious unit in a quite building yet close to all required amenities; restaurants, bars, transit. Situated in the main hub, this unit comes with solid laminate flooring (no carpet), 2 full bathrooms, In-suite Laundry, spacious balcony, full functioning kitchen with new appliances. A large den with door for privacy. The building has a secure entry with concierge/security and a fitness room. Unit is newly painted.
MississaugaInvestor.ca
311- 1 Jarvis Street
Condo Apartment · 2bd/2ba · ~750 sqft
$415,000
Cash-Flow Report · August 3, 2026
Cap Rate
1.44%
Monthly Cash Flow
-$1,413/mo
Estimated Rent
$1,750/mo
Cash-on-Cash
-18.68%
Monthly (20% down · 4.89% rate · 25yr)
| Gross Rent | +$1,750 |
| Mortgage | −$1,910 |
| Property Tax | −$436 |
| Insurance | −$225 |
| Condo Fee | −$504 |
| Vacancy (5%) | −$88 |
| Cash Flow | -$1,413/mo |
Annual NOI & Cap Rate (All-Cash)
| Gross Rent | +$21,000 |
| Vacancy (5%) | −$1,050 |
| Property Tax | −$5,229 |
| Insurance | −$2,700 |
| Condo Fee | −$6,048 |
| Annual NOI | $5,973 |
| Cap Rate | 1.44% |
Cash Required to Close
| Down Payment (20%) | $83,000 |
| Ontario Land Transfer Tax | $4,775 |
| Legal & Title Insurance | $2,500 |
| Inspection & Misc | $500 |
| Total Cash Required | $90,775 |
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.