118 Craigroyston Road, Hamilton

$599,000
118 Craigroyston Road

$599,000

Price Change
37d
DetachedBungalow-Raised

118 Craigroyston Road, Hamilton

Total Monthly Obligation $3,210

Beds
3
Baths
2
Park
1
Sqft
1100-1500
DOM
37d
Score
27
Yield
7.0%
Cash on Cash
5.0%
Cap Rate
5.7%
5Y IRR
19.6%
10Y IRR
17.9%
Property Type-Detached
MLS® Number-X13791938
Beds-3
Bathrooms-2
Size-1100-1500 sqft
Lot Size-40 × 93 ft
Listed on site-Sep 16, 2026
Style-Bungalow-Raised
Building Type-Detached
Taxes-$5,029.86 (2026)
Parking-2 - Attached
Basement-Full, Separate Entrance, Walk-Up
Heating-Forced Air (Gas)
Brokerage-Royal LePage State Realty
Cooling-Central Air
Laundry-No
Fireplace-Natural Gas
Pool-None
Facing-West
Exterior-Brick, Concrete
Roof-Asphalt Shingle
Foundation-Concrete Block
Sewer-Sewer
Possession-30+
Neighbourhood-Glenview
Title-Residential Freehold

No agent assigned

Very nice curb appeal! Well loved "All brick raised Bungalow" just steps to Rosedale! Over 2250 sq ft of finished living space! 3 bedrooms, a formal dining room with sliding glass patio door, 2 kitchens, 2 bathrooms, separate entrance for ideal in-law/income potential (1064 sq ft), attached garage with inside entry, concrete driveway, a rear concrete block garage (25 ft x 13 ft) with 2 sinks, fireplace (wood), 2 concrete entrances to the backyard, concrete patio space, finished basement with a walk up, a large recreation room with fireplace. Conveniently accessible to the Red Hill Park Expressway, parks, schools, transit, pharmacy, coffee shops, restaurants, shopping & more. Appliances are included!

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

Closing Costs

Mortgage Amount
$479,200
Land Transfer Taxes$8,455
Legal Fees (Est.)
$
Total cash required for closing$129,755

Total Monthly Obligation

$3,210/mo
Mortgage $2,416
Monthly Loss $2,575
Principal$636
Interest$1,780
Property Tax$419
Home Insurance$125
Variable Costs$250
Returns
Weight: 25%
Cap Rate
4.7%34
Cash-on-Cash
-0.8%6
5-Year IRR
15.1%72
10-Year IRR
14.7%
Returns Index
37.9/ 100
Growth Sentiment
Weight: 20%
%/yr
Score+50
%/yr
Score+50
%
%
Growth Index
50.0/ 100
GradeD
27/ 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
$41,640/yr
NOI
$27,946/yr
Net Cash Flow
-$87/mo
Cash Margin
-2.5%3
Cash Flow Index
2.9/ 100
Risk Profile
Weight: 20%
DSCR
0.9624
LTV Ratio
80.0%18
Vacancy Buffer
3.0 mo49
Risk Index
30.5/ 100

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

Comparables

Properties near 118 Craigroyston 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.