25 Swallow Crescent, Hamilton

$749,900
25 Swallow Crescent

$749,900

New
23d
DetachedBungalow

25 Swallow Crescent, Hamilton

Total Monthly Obligation $3,788

Beds
3
Baths
2
Park
4
Sqft
1100-1500
DOM
23d
Score
20
Yield
5.1%
Cash on Cash
-2.1%
Cap Rate
4.1%
5Y IRR
13.9%
10Y IRR
13.3%
Property Type-Detached
MLS® Number-X13845512
Beds-3
Bathrooms-2
Size-1100-1500 sqft
Lot Size-47.31 × 110 ft
Listed on site-Sep 30, 2026
Style-Bungalow
Building Type-Detached
Taxes-$4,656.13 (2026)
Parking-4 - None
Basement-Finished
Heating-Forced Air (Gas)
Brokerage-RIGHT AT HOME REALTY
Cooling-Central Air
Laundry-No
Fireplace-Natural Gas
Pool-None
Facing-North
Exterior-Brick
Roof-Shingles
Foundation-Concrete Block
Sewer-Sewer
Possession-Flexible
Neighbourhood-Bruleville
Title-Residential Freehold

No agent assigned

Welcome to this fully renovated, detached all brick bungalow in the desirable Mountain area! This bright and beautiful home offers versatile living space, making it an excellent opportunity for first time buyers, investors, or multi generational families. The main floor features 2 spacious bedrooms (originally 3 bedrooms), 4 pc bathroom, a large eat-in kitchen with quartz countertops, gas stove, and convenient kitchen desk area. The generously sized living room boasts a grand picturesque bay window that offers an abundance of natural light. Hardwood floor was installed throughout the main floor in 2020. The fully renovated basement, completed in 2024, offers exceptional additional living space with a full size kitchen, 1 bedroom, large living room (with enough space to create a 2nd bedroom), office area, and a 3 pc bathroom ideal for an in law suite or extended family. The fully fenced backyard is completed with a covered gazebo, patio furniture, shed (2025), gas hookup and sprinkler system 2023 front and back. Roof/Windows 2019. A/C 2023. Furnace 2018. Central Vac 2020. Front Porch/Driveway 2023. Water Filtration System throughout. Bright, clean, and move-in ready, this home is situated in a prime Mountain location with convenient access to Lincoln Alexander Hwy, public transit, hospital, schools, malls, shopping, restaurants, grocery stores, highways, and more .A fantastic home with excellent flexibility and plenty of potential. Don't miss this opportunity and come take a look!

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

Closing Costs

Mortgage Amount
$599,920
Land Transfer Taxes$11,473
Legal Fees (Est.)
$
Total cash required for closing$162,953

Total Monthly Obligation

$3,788/mo
Mortgage $3,025
Monthly Loss $2,992
Principal$796
Interest$2,229
Property Tax$388
Home Insurance$125
Variable Costs$250
Returns
Weight: 25%
Cap Rate
3.4%21
Cash-on-Cash
-6.8%1
5-Year IRR
10.3%37
10-Year IRR
10.8%
Returns Index
19.8/ 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
$38,352/yr
NOI
$25,361/yr
Net Cash Flow
-$912/mo
Cash Margin
-28.5%0
Cash Flow Index
0.0/ 100
Risk Profile
Weight: 20%
DSCR
0.7010
LTV Ratio
80.0%18
Vacancy Buffer
2.5 mo41
Risk Index
23.0/ 100

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

Comparables

Properties near 25 Swallow Crescent

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.