428 Brunswick Street, Hamilton

$524,900
428 Brunswick Street

$524,900

New
37d
DetachedBungalow

428 Brunswick Street, Hamilton

Total Monthly Obligation $2,769

HausQ Valuation Report
Beds
3
Baths
2
Park
4
Sqft
700-1100
DOM
37d
Score
23
Yield
6.1%
Cash on Cash
2.0%
Cap Rate
5.0%
5Y IRR
17.2%
10Y IRR
15.9%
Property Type-Detached
MLS® Number-X13792054
Beds-3
Bathrooms-2
Size-700-1100 sqft
Lot Size-30 × 100 ft
Listed on site-Sep 16, 2026
Style-Bungalow
Building Type-Detached
Taxes-$3,317 (2026)
Parking-4 - None
Basement-Separate Entrance
Heating-Forced Air (Gas)
Brokerage-ROYAL LEPAGE STATE REALTY
Cooling-Central Air
Laundry-No
Fireplace-Rec Room
Pool-None
Facing-East
Exterior-Brick, Stone
Roof-Asphalt Shingle
Foundation-Concrete Block
Sewer-Sewer
Possession-60-90 days
Neighbourhood-McQuesten
Title-Residential Freehold

No agent assigned

This one is for YOU! Solid brick bungalow with great curb appeal. This home features 3 bedrooms with original hardwood, plus newer flooring and painted thru-out. 2 bathrooms, separate side entrance to finished basement with spacious recrm and gas fireplace. Inlaw potential. Long driveway for lots of parking and an adorable backyard with some newer fencing. Friendly neighbourhood in this good location. Public transit, short distance to parks, shopping and close to Red Hill to go anywhere! Get inside to see it all (and more possibilities), excellent value. Flooring material available to stay (to finish stairs and bathroom). Appliances negotiable. Min 24hrs on offers.

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

Closing Costs

Mortgage Amount
$419,920
Land Transfer Taxes$6,973
Legal Fees (Est.)
$
Total cash required for closing$113,453

Total Monthly Obligation

$2,769/mo
Mortgage $2,117
Monthly Loss $2,212
Principal$557
Interest$1,560
Property Tax$276
Home Insurance$125
Variable Costs$250
Returns
Weight: 25%
Cap Rate
4.0%27
Cash-on-Cash
-3.8%3
5-Year IRR
12.6%55
10-Year IRR
12.7%
Returns Index
28.5/ 100
Growth Sentiment
Weight: 20%
%/yr
Score+50
%/yr
Score+50
%
%
Growth Index
50.0/ 100
GradeD
23/ 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
$32,100/yr
NOI
$21,073/yr
Net Cash Flow
-$361/mo
Cash Margin
-13.5%0
Cash Flow Index
0.3/ 100
Risk Profile
Weight: 20%
DSCR
0.8316
LTV Ratio
80.0%18
Vacancy Buffer
3.4 mo59
Risk Index
30.9/ 100

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

Comparables

Properties near 428 Brunswick Street

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.