185 Bedrock Drive 49, Hamilton

$649,900
185 Bedrock Drive 49

$649,900

New
24d
Att/Row/Townhouse3-Storey

185 Bedrock Drive 49, Hamilton

Total Monthly Obligation $3,554

Beds
3
Baths
3
Park
1
Sqft
1500-2000
DOM
24d
Score
19
Yield
5.3%
Cash on Cash
-3.4%
Cap Rate
3.8%
5Y IRR
12.8%
10Y IRR
12.4%
Property Type-Att/Row/Townhouse
MLS® Number-X13839520
Beds-3
Bathrooms-3
Size-1500-2000 sqft
Lot Size-29.43 × 94.87 ft
Listed on site-Sep 29, 2026
Style-3-Storey
Building Type-Att/Row/Townhouse
Age-0-5
Taxes-$4,861.87 (2026)
Maintenance-$152/mo
Locker-None
Parking-2 - Attached
Basement-None, Walk-Out
Heating-Forced Air (Gas)
Brokerage-MICHAEL ST.JEAN REALTY INC.
Cooling-Central Air
Laundry-No
Fireplace-No
Pool-None
Facing-South
Exterior-Brick Veneer, Vinyl Siding
Roof-Asphalt Shingle
Foundation-Poured Concrete
Sewer-Sewer
Possession-60-90 Days
Neighbourhood-Stoney Creek Mountain
Title-Residential Freehold

No agent assigned

Newly built, end-unit freehold townhouse, ideally situated in a welcoming, family-friendly community. Featuring contemporary upgrades and stylish finishes throughout, this home offers the fresh, move-in-ready feel today's buyers are looking for. Enjoy the added privacy of an end-unit location, complemented by a peaceful rear woodlot that creates a natural backdrop and a sense of space rarely found in townhouse living. With a competitive price point, this is an excellent opportunity for first-time buyers, young families, or anyone looking for a contemporary home without compromising on privacy. Simply move in and enjoy!

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

Closing Costs

Mortgage Amount
$519,920
Land Transfer Taxes$9,473
Legal Fees (Est.)
$
Total cash required for closing$140,953

Total Monthly Obligation

$3,554/mo
Mortgage $2,622
Monthly Loss $2,864
Principal$690
Interest$1,932
Property Tax$405
Condo Fees$152
Home Insurance$125
Variable Costs$250
Returns
Weight: 25%
Cap Rate
3.0%18
Cash-on-Cash
-8.5%1
5-Year IRR
9.0%29
10-Year IRR
9.9%
Returns Index
15.7/ 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
$34,200/yr
NOI
$19,594/yr
Net Cash Flow
-$989/mo
Cash Margin
-34.7%0
Cash Flow Index
0.0/ 100
Risk Profile
Weight: 20%
DSCR
0.628
LTV Ratio
80.0%18
Vacancy Buffer
2.7 mo44
Risk Index
23.3/ 100

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

Comparables

Properties near 185 Bedrock Drive 49

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.