20 Nelligan Place, Hamilton

$589,900
20 Nelligan Place

$589,900

Price Change
37d
DetachedBungalow

20 Nelligan Place, Hamilton

Total Monthly Obligation $3,178

HausQ Valuation Report
Beds
3
Baths
2
Park
3
Sqft
700-1100
DOM
37d
Score
20
Yield
5.4%
Cash on Cash
-2.3%
Cap Rate
4.1%
5Y IRR
13.8%
10Y IRR
13.2%
Property Type-Detached
MLS® Number-X13789924
Beds-3
Bathrooms-2
Size-700-1100 sqft
Lot Size-41.17 × 107.79 ft
Listed on site-Sep 16, 2026
Style-Bungalow
Building Type-Detached
Age-51-99
Taxes-$5,079 (2025)
Parking-3 - None
Basement-Full, Finished
Heating-Forced Air (Gas)
Brokerage-MICHAEL ST.JEAN REALTY INC.
Cooling-Central Air
Laundry-No
Fireplace-No
Pool-None
Facing-South
Exterior-Brick
Roof-Asphalt Shingle
Foundation-Concrete Block
Sewer-Sewer
Possession-TBD
Neighbourhood-Rosedale
Title-Residential Freehold

No agent assigned

Welcome to this well-located bungalow in the highly sought-after Rosedale neighbourhood of Hamilton. Offering excellent in-law potential, the finished basement features asecond kitchen and bathroom, all made easily accessible by a separate entrance. The home provides plenty of storage throughout and a spacious backyard complete with adeck and great privacy-ideal for relaxing or entertaining. Enjoy an unbeatable location close to King's Forest Golf Club, the Red Hill Valley trails, parkway and majoramenities. A versatile home in a fantastic setting.

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

Closing Costs

Mortgage Amount
$471,920
Land Transfer Taxes$8,273
Legal Fees (Est.)
$
Total cash required for closing$127,753

Total Monthly Obligation

$3,178/mo
Mortgage $2,379
Monthly Loss $2,552
Principal$626
Interest$1,753
Property Tax$423
Home Insurance$125
Variable Costs$250
Returns
Weight: 25%
Cap Rate
3.2%20
Cash-on-Cash
-7.6%1
5-Year IRR
9.7%33
10-Year IRR
10.4%
Returns Index
17.8/ 100
Growth Sentiment
Weight: 20%
%/yr
Score+50
%/yr
Score+50
%
%
Growth Index
50.0/ 100
GradeD
20/ 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
$31,680/yr
NOI
$18,933/yr
Net Cash Flow
-$802/mo
Cash Margin
-30.4%0
Cash Flow Index
0.0/ 100
Risk Profile
Weight: 20%
DSCR
0.669
LTV Ratio
80.0%18
Vacancy Buffer
3.0 mo50
Risk Index
25.8/ 100

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

Comparables

Properties near 20 Nelligan Place

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.