450 Brigadoon Drive, Hamilton

$665,500
450 Brigadoon Drive

$665,500

New
29d
DetachedBungalow-Raised

450 Brigadoon Drive, Hamilton

Total Monthly Obligation $3,441

Beds
3
Baths
2
Park
3
Sqft
700-1100
DOM
29d
Score
19
Yield
4.9%
Cash on Cash
-3.3%
Cap Rate
3.9%
5Y IRR
12.9%
10Y IRR
12.5%
Property Type-Detached
MLS® Number-X13832104
Beds-3
Bathrooms-2
Size-700-1100 sqft
Lot Size-40 × 124.52 ft
Listed on site-Sep 24, 2026
Style-Bungalow-Raised
Building Type-Detached
Age-51-99
Taxes-$4,581.22 (2025)
Parking-3 - None
Basement-Finished, Separate Entrance
Heating-Baseboard (Gas)
Brokerage-RIGHT AT HOME REALTY
Cooling-Central Air
Laundry-No
Fireplace-Rec Room, Natural Gas
Pool-None
Facing-West
Exterior-Aluminum Siding, Brick Veneer
Roof-Shingles
Foundation-Concrete
Sewer-Sewer
Possession-Home is Currently Vacant
Neighbourhood-Gourley
Title-Residential Freehold

No agent assigned

Meticulous maintained home located in a sought-after, family-friendly West Hamilton Mountain neighbourhood, this raised bungalow at 450 Brigadoon Drive shows pride of ownership for by its original owners since 1975. Filled with warmth, character, and pride of ownership, this home offers the perfect opportunity for first-time buyers, downsizers or investors. The main floor features 3 spacious bedrooms, a bathroom, newer kitchen with seating space for a table and chairs as well as a bright and inviting living room/dining room open concept layout. The lower level offers endless possibilities with a finished recreation room featuring cozy carpeting, a gas fireplace, and a pre-existing closet that could easily allow for a 4th bedroom. A second bathroom completes the finished area. With ample unfinished space remaining that is currently being utilized as a utility room, this lower level provides incredible opportunity to expand living space or create a potential in-law suite or legal duplex conversion. Step outside to enjoy the fully fenced backyard complete with a newer deck and storage shed - ideal for entertaining, gardening, children, or pets. Nestled in a mature community known for its parks, schools, shopping, transit access, and convenient highway connections, this location offers the perfect balance of comfort and convenience for growing families and commuters alike. A home filled with decades of love, laughter, and cherished memories, 450 Brigadoon Drive is now ready for its next chapter - where new owners can proudly carry the torch and create memories of their own. Estate Sale-Home Inspection on File and Available

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

Closing Costs

Mortgage Amount
$532,400
Land Transfer Taxes$9,785
Legal Fees (Est.)
$
Total cash required for closing$144,385

Total Monthly Obligation

$3,441/mo
Mortgage $2,684
Monthly Loss $2,735
Principal$706
Interest$1,978
Property Tax$382
Home Insurance$125
Variable Costs$250
Returns
Weight: 25%
Cap Rate
3.1%19
Cash-on-Cash
-8.2%1
5-Year IRR
9.2%30
10-Year IRR
9.9%
Returns Index
16.1/ 100
Growth Sentiment
Weight: 20%
%/yr
Score+50
%/yr
Score+50
%
%
Growth Index
50.0/ 100
GradeD
19/ 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
$32,796/yr
NOI
$20,435/yr
Net Cash Flow
-$982/mo
Cash Margin
-35.9%0
Cash Flow Index
0.0/ 100
Risk Profile
Weight: 20%
DSCR
0.638
LTV Ratio
80.0%18
Vacancy Buffer
2.8 mo46
Risk Index
24.0/ 100

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

Comparables

Properties near 450 Brigadoon 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.