173 Whitwell Way, Hamilton

$599,777
173 Whitwell Way

$599,777

New
23d
Att/Row/Townhouse2-Storey

173 Whitwell Way, Hamilton

Total Monthly Obligation $3,170

HausQ Valuation Report
Beds
3
Baths
3
Park
1
Sqft
1100-1500
DOM
23d
Score
20
Yield
5.9%
Cash on Cash
0.8%
Cap Rate
4.8%
5Y IRR
16.2%
10Y IRR
15.1%
Property Type-Att/Row/Townhouse
MLS® Number-X13845322
Beds-3
Bathrooms-3
Size-1100-1500 sqft
Lot Size-19.69 × 91.86 ft
Listed on site-Sep 30, 2026
Style-2-Storey
Building Type-Att/Row/Townhouse
Age-6-15
Taxes-$4,511 (2026)
Parking-2 - Attached
Basement-Full, Unfinished
Heating-Forced Air (Gas)
Brokerage-RE/MAX ESCARPMENT REALTY INC.
Cooling-Central Air
Laundry-No
Fireplace-No
Pool-None
Facing-South
Exterior-Vinyl Siding
Roof-Asphalt Shingle
Foundation-Poured Concrete
Sewer-Sewer
Possession-Flexible
Neighbourhood-Binbrook
Title-Residential Freehold

No agent assigned

Discover an exceptional opportunity in the desirable Binbrook community. This attractive townhouse is presented in great condition and offers a comfortable, functional layout designed for modern living. The heart of the home is the open-concept kitchen, seamlessly flowing into the living area and creating an inviting space for both everyday living and entertaining. The kitchen features sleek stainless steel appliances, ample cabinetry, and a functional island with a sink, providing additional workspace and casual seating. With three bedrooms and three bathrooms across two levels, the home offers well-appointed living spaces with plenty of room for families, couples, or those needing a home office. Additional highlights include a built-in single-car garage and an impressively large backyard space for a townhome-ideal for entertaining, relaxing, barbecuing, or creating your own outdoor retreat. A wonderful opportunity to enjoy comfortable living in Binbrook.

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

Closing Costs

Mortgage Amount
$493,257($13,435 CMHC)
Land Transfer Taxes$8,471
Legal Fees (Est.)
$
Total cash required for closing$129,926

Total Monthly Obligation

$3,238/mo
Mortgage $2,487
Monthly Loss $2,584
Principal$654
Interest$1,833
Property Tax$376
Home Insurance$125
Variable Costs$250
Returns
Weight: 25%
Cap Rate
3.8%25
Cash-on-Cash
-5.3%2
5-Year IRR
10.3%38
10-Year IRR
11.5%
Returns Index
21.0/ 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
$35,568/yr
NOI
$23,000/yr
Net Cash Flow
-$570/mo
Cash Margin
-19.2%0
Cash Flow Index
0.1/ 100
Risk Profile
Weight: 20%
DSCR
0.7713
LTV Ratio
82.2%14
Vacancy Buffer
3.0 mo49
Risk Index
25.2/ 100

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

Comparables

Properties near 173 Whitwell Way

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.