93 Nugent Drive, Hamilton

$739,900
93 Nugent Drive

$739,900

Price Change
45d
DetachedBungalow

93 Nugent Drive, Hamilton

Total Monthly Obligation $3,783

Beds
5
Baths
2
Park
4
Sqft
700-1100
DOM
45d
Score
17
Yield
4.4%
Cash on Cash
-5.4%
Cap Rate
3.4%
5Y IRR
11.3%
10Y IRR
11.3%
Property Type-Detached
MLS® Number-X13757304
Beds-5
Bathrooms-2
Size-700-1100 sqft
Lot Size-47 × 100 ft
Listed on site-Sep 8, 2026
Style-Bungalow
Building Type-Detached
Taxes-$5,077 (2026)
Parking-5 - Built-In
Basement-Finished, Full, Walk-Up
Heating-Forced Air (Gas)
Brokerage-RE/MAX ESCARPMENT REALTY INC.
Cooling-Central Air
Laundry-No
Fireplace-No
Pool-None
Facing-West
Exterior-Brick, Other
Roof-Asphalt Shingle
Foundation-Block
Sewer-Sewer
Possession-Flexible
Neighbourhood-Kentley
Title-Residential Freehold

No agent assigned

Well maintained, all-brick bungalow in a great East End neighbourhood. Many recent updates in the last 5 years including roof shingles, front door entry system and all exterior doors, replacement windows (except living room), and more. Clean and carpet free throughout. Multiple separate entrances leading to lower level in-law suite complete with living area, kitchen, 4-piece bathroom, laundry, and 2 bedrooms. Low maintenance backyard and concrete patio. Conveniently located for the commuter with near instant highway access. Short walk to nearby public transit. Quick drive to the train station, and all East End and Stoney Creek shopping and amenities.

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

Closing Costs

Mortgage Amount
$591,920
Land Transfer Taxes$11,273
Legal Fees (Est.)
$
Total cash required for closing$160,753

Total Monthly Obligation

$3,783/mo
Mortgage $2,985
Monthly Loss $2,997
Principal$785
Interest$2,199
Property Tax$423
Home Insurance$125
Variable Costs$250
Returns
Weight: 25%
Cap Rate
2.7%16
Cash-on-Cash
-9.9%1
5-Year IRR
7.8%22
10-Year IRR
8.9%
Returns Index
12.4/ 100
Growth Sentiment
Weight: 20%
%/yr
Score+50
%/yr
Score+50
%
%
Growth Index
50.0/ 100
GradeD
17/ 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
$32,928/yr
NOI
$20,058/yr
Net Cash Flow
-$1,313/mo
Cash Margin
-47.9%0
Cash Flow Index
0.0/ 100
Risk Profile
Weight: 20%
DSCR
0.566
LTV Ratio
80.0%18
Vacancy Buffer
2.6 mo41
Risk Index
21.8/ 100

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

Comparables

Properties near 93 Nugent Drive

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.