Lot 10 Kellogg Avenue, Hamilton

$1,099,000
Lot 10 Kellogg Avenue

$1,099,000

New
38d
Detached2-Storey

Lot 10 Kellogg Avenue, Hamilton

Total Monthly Obligation $4,808

HausQ Valuation Report
Beds
4
Baths
3
Park
2
Sqft
2500-3000
DOM
38d
Score
17
Yield
3.5%
Cash on Cash
-6.1%
Cap Rate
3.3%
5Y IRR
10.8%
10Y IRR
10.8%
Property Type-Detached
MLS® Number-X13785222
Beds-4
Bathrooms-3
Size-2500-3000 sqft
Lot Size-40 × 109 ft
Listed on site-Sep 15, 2026
Style-2-Storey
Building Type-Detached
Age-New
Taxes-$1 (2026)
Parking-4 - Attached
Basement-Full, Unfinished
Heating-Forced Air (Gas)
Brokerage-RE/MAX ESCARPMENT REALTY INC.
Cooling-Central Air
Laundry-No
Fireplace-Natural Gas
Pool-None
Facing-North
Exterior-Stone, Stucco (Plaster)
Roof-Asphalt Shingle
Foundation-Poured Concrete
Sewer-Sewer
Possession-90+
Neighbourhood-Villages of Glancaster
Title-Residential Freehold

No agent assigned

Here's your opportunity to design the perfect home from the ground up! This new build offering provides a truly personalized experience, allowing you to tailor every detail to your unique taste-from floor plans to finishes and everything in between. Enjoy a thoughtfully curated selection of premium features, many of which are considered upgrades with other builders. Picture hardwood flooring throughout the main level, a cozy fireplace, and a stunning gourmet kitchen complete with soft-close cabinetry and elegant quartz countertops. Bathrooms can be customized with double vanities and spa-inspired glass showers, creating a luxurious everyday experience. With multiple spacious lots and a variety of elevation options available, you can choose the ideal setting and design to suit your lifestyle. Select your preferred colours, materials, and finishes to bring your vision to life. Experience the flexibility of building a home that reflects your style, while enjoying high-end finishes that come standard.

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

Closing Costs

Mortgage Amount
$879,200
Land Transfer Taxes$18,455
Legal Fees (Est.)
$
Total cash required for closing$239,755

Total Monthly Obligation

$4,808/mo
Mortgage $4,433
Monthly Loss $3,642
Principal$1,167
Interest$3,267
Property Tax$0
Home Insurance$125
Variable Costs$250
Returns
Weight: 25%
Cap Rate
2.8%16
Cash-on-Cash
-9.7%1
5-Year IRR
7.8%22
10-Year IRR
8.8%
Returns Index
12.5/ 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
$38,604/yr
NOI
$30,243/yr
Net Cash Flow
-$1,913/mo
Cash Margin
-59.5%0
Cash Flow Index
0.0/ 100
Risk Profile
Weight: 20%
DSCR
0.576
LTV Ratio
80.0%18
Vacancy Buffer
2.0 mo31
Risk Index
18.5/ 100

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

Comparables

Properties near Lot 10 Kellogg Avenue

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.