9823 Corkery Road, Hamilton Township

$1,799,000
9823 Corkery Road

$1,799,000

New
92d
Detached2-Storey

9823 Corkery Road, Hamilton Township

Total Monthly Obligation $8,587

Beds
6
Baths
4
Park
10
Sqft
5000 +
DOM
92d
Score
14
Yield
2.3%
Cash on Cash
-14.1%
Cap Rate
1.5%
5Y IRR
4.6%
10Y IRR
6.1%
Property Type-Detached
MLS® Number-X13598738
Beds-6
Bathrooms-4
Size-5000 + sqft
Lot Size-120 × 321.65 ft
Listed on site-Jul 23, 2026
Style-2-Storey
Building Type-Detached
Taxes-$11,469 (2025)
Parking-17 - Attached
Basement-None
Heating-Forced Air (Propane)
Brokerage-EXP REALTY
Cooling-Central Air
Laundry-No
Fireplace-Yes
Pool-Indoor
Facing-South
Exterior-Board & Batten
Roof-Shingles
Foundation-Unknown
Sewer-Septic
Possession-Flexible
Neighbourhood-Baltimore
Title-Residential Freehold

No agent assigned

Luxury. Lifestyle. Income. Rarely does one property deliver all three. Welcome to Hilltop Retreat-a private 2-acre estate with Rice Lake views, over $150,000 in renovations, and a proven income stream generating approximately $12,000/month at 45% occupancy, with projected revenue potential of up to $22,000/month through its established Airbnb, VRBO, and Canada Cottages business. Offering 5 bedrooms plus a separate 1-bedroom guest/nanny suite, this exceptional estate combines sophisticated living with outstanding flexibility. The home features beautifully maintained hardwood floors, 3 fireplaces, 6 skylights, a stunning primary retreat, and resort-style amenities including a solar and propane-heated indoor pool and newer hot tub for year-round enjoyment. Double wrought iron gates welcome you to a private estate setting with a circular driveway, parking for up to 17 vehicles, and a rare 7-car garage. Whether you're looking for an impressive family residence, a multigenerational estate, or a turnkey income-producing investment, Hilltop Retreat offers a rare opportunity to own a truly exceptional property where luxury and revenue potential come together.

$
$
%
%
$
$
$
(utilities, internet...)
$
%
%

Closing Costs

Mortgage Amount
$1,439,200
Land Transfer Taxes$32,455
Legal Fees (Est.)
$
Total cash required for closing$393,755

Total Monthly Obligation

$8,587/mo
Mortgage $7,257
Monthly Loss $6,678
Principal$1,910
Interest$5,347
Property Tax$956
Home Insurance$125
Variable Costs$250
Returns
Weight: 25%
Cap Rate
1.2%8
Cash-on-Cash
-16.9%0
5-Year IRR
2.4%5
10-Year IRR
4.8%
Returns Index
3.9/ 100
Growth Sentiment
Weight: 20%
%/yr
Score+50
%/yr
Score+50
%
%
Growth Index
50.0/ 100
GradeD
14/ 100
Avoid•Pass

Strategy: Buy & Hold — Weights: CFI 35% · RI 25%
RKI 20% · GI 20%

Assumptions & Inputs
$/mo
%
$
yr
%
Cash Flow
Weight: 35%
Gross Rent
$42,000/yr
NOI
$21,831/yr
Net Cash Flow
-$5,437/mo
Cash Margin
-155.4%0
Cash Flow Index
0.0/ 100
Risk Profile
Weight: 20%
DSCR
0.252
LTV Ratio
80.0%18
Vacancy Buffer
1.1 mo18
Risk Index
12.8/ 100

*This analysis is independently generated NOT provided by TREB or CREA.

Comparables

Properties near 9823 Corkery Road

Time

Comparables are calculated within a 3km radius based on properties sold or leased within the past 6 months. This helps you understand the current market value and potential rental yield with high precision.

Data is provided courtesy of PropTx.

The information provided herein must only be used by consumers who have a bona fide interest in the purchase, sale, or lease of real estate and may not be used for any commercial or other purpose.

Listing information is deemed reliable but not guaranteed accurate by PropTx or TRREB.

REALTOR®, REALTORS®, and the REALTOR® logo are certification marks owned by REALTOR® Canada Inc. and licensed exclusively to the Canadian Real Estate Association (CREA).

The MLS® trademark and MLS® logo are owned by CREA and identify the quality of services provided by real estate professionals who are members of CREA.

Data last updated within the past 24 hours.