19 Willow Lane, Hamilton

$799,999
19 Willow Lane

$799,999

New
64d
Semi-Detached Condo2-Storey

19 Willow Lane, Hamilton

Total Monthly Obligation $4,106

HausQ Valuation Report
Beds
3
Baths
4
Park
1
Sqft
1400-1599
DOM
64d
Score
16
Yield
3.9%
Cash on Cash
-8.6%
Cap Rate
2.7%
5Y IRR
8.8%
10Y IRR
9.3%
Property Type-Semi-Detached Condo
MLS® Number-X13696744
Beds-3
Bathrooms-4
Size-1400-1599 sqft
Listed on site-Aug 20, 2026
Style-2-Storey
Building Type-Semi-Detached Condo
Age-6-10
Taxes-$5,449.14 (2026)
Maintenance-$224.77/mo
Locker-None
Parking-2 - Attached
Basement-Finished
Heating-Forced Air (Gas)
Brokerage-Platinum Lion Realty Inc
Cooling-Central Air
Laundry-No
Fireplace-Electric
Pool-None
Exterior-Brick, Vinyl Siding
Roof-Asphalt Shingle
Foundation-Poured Concrete
Possession-Immediate
Neighbourhood-Fruitland
Title-Residential Condo & Other

No agent assigned

Welcome to this beautifully maintained semi-detached home offering 3 bedrooms, 4 bathrooms, over 2,200 square feet of total living space, modern finishes throughout, a beautifully finished basement, and an incredible location just minutes from the waterfront, parks, schools, shopping, and everything this family-friendly community has to offer.

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

Closing Costs

Mortgage Amount
$639,999
Land Transfer Taxes$12,475
Legal Fees (Est.)
$
Total cash required for closing$173,975

Total Monthly Obligation

$4,106/mo
Mortgage $3,227
Monthly Loss $3,257
Principal$849
Interest$2,378
Property Tax$454
Condo Fees$225
Home Insurance$50
Variable Costs$150
Returns
Weight: 25%
Cap Rate
2.2%13
Cash-on-Cash
-12.2%0
5-Year IRR
6.1%15
10-Year IRR
7.6%
Returns Index
8.6/ 100
Growth Sentiment
Weight: 20%
%/yr
Score+50
%/yr
Score+50
%
%
Growth Index
50.0/ 100
GradeD
16/ 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
$31,500/yr
NOI
$17,804/yr
Net Cash Flow
-$1,743/mo
Cash Margin
-66.4%0
Cash Flow Index
0.0/ 100
Risk Profile
Weight: 20%
DSCR
0.464
LTV Ratio
80.0%18
Vacancy Buffer
2.4 mo37
Risk Index
19.9/ 100

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

Comparables

Properties near 19 Willow Lane

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.