9 Donlea Drive, Hamilton

$1,149,000
9 Donlea Drive

$1,149,000

New
22d
DetachedBungalow

9 Donlea Drive, Hamilton

Total Monthly Obligation $5,573

Beds
4
Baths
3
Park
4
Sqft
1500-2000
DOM
22d
Score
15
Yield
3.3%
Cash on Cash
-9.8%
Cap Rate
2.5%
5Y IRR
7.9%
10Y IRR
8.6%
Property Type-Detached
MLS® Number-X13851572
Beds-4
Bathrooms-3
Size-1500-2000 sqft
Lot Size-58.5 × 132.27 ft
Listed on site-Oct 1, 2026
Style-Bungalow
Building Type-Detached
Age-51-99
Taxes-$6,758 (2026)
Parking-5 - Attached
Basement-Finished, Full, Walk-Up
Heating-Forced Air (Gas)
Brokerage-RE/MAX ESCARPMENT REALTY INC.
Cooling-Central Air
Laundry-No
Fireplace-Electric, Wood
Pool-None
Facing-South
Exterior-Brick
Roof-Asphalt Shingle
Foundation-Concrete Block
Sewer-Sewer
Possession-Flexible
Neighbourhood-Sherwood
Title-Residential Freehold

No agent assigned

This is not your average Hamilton Mountain bungalow. Welcome to 9 Donlea Drive, a thoughtfully reimagined home in the sought-after Sherwood neighbourhood where elevated design, smart-home technology and quality craftsmanship come together. Inside, every detail has been carefully considered. Engineered hardwood flooring runs throughout the home, complemented by custom-designed lighting, Buster + Punch brass switches, Legrand adorne outlets and automated Wi-Fi-enabled blinds. At the heart of the home, the kitchen was designed for both everyday living and entertaining, featuring an oversized waterfall island with extensive integrated storage, Fisher & Paykel appliances including double-drawer dishwashers, a Sharp convection microwave drawer and an impressive 168-bottle wine refrigerator. The attention to detail continues into the bathrooms with heated floors, Wi-Fi-enabled LED mirrors with integrated audio, linear shower drains and Aria architectural vents. A wood-burning fireplace brings warmth and character to the living space, while the fully finished lower level offers plenty of additional room to relax, entertain or work from home. And the upgrades go well beyond what you can see. The home underwent extensive infrastructure improvements in 2022, including a complete 200-amp electrical upgrade and rewiring, replaced/upgraded plumbing and hardwired CAT6 connectivity throughout. An oversized European-style entrance doors with a triple-lock system, hardwired exterior security cameras, and thoughtfully integrated smart-home features complete the package. Set in the established Sherwood neighbourhood, you're just steps from the Mountain Brow and Margate stairs with easy access to the Escarpment Rail Trail, while remaining close to everyday amenities, both high schools and elementary schools, and convenient Mountain access routes. 9 Donlea is the kind of home where the design catches your attention, but the quality behind it is what truly sets it apart. RSA.

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

Closing Costs

Mortgage Amount
$919,200
Land Transfer Taxes$19,455
Legal Fees (Est.)
$
Total cash required for closing$250,755

Total Monthly Obligation

$5,573/mo
Mortgage $4,635
Monthly Loss $4,353
Principal$1,220
Interest$3,415
Property Tax$563
Home Insurance$125
Variable Costs$250
Returns
Weight: 25%
Cap Rate
2.0%12
Cash-on-Cash
-13.2%0
5-Year IRR
5.2%12
10-Year IRR
6.9%
Returns Index
7.1/ 100
Growth Sentiment
Weight: 20%
%/yr
Score+50
%/yr
Score+50
%
%
Growth Index
50.0/ 100
GradeD
15/ 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
$37,968/yr
NOI
$22,913/yr
Net Cash Flow
-$2,725/mo
Cash Margin
-86.1%0
Cash Flow Index
0.0/ 100
Risk Profile
Weight: 20%
DSCR
0.413
LTV Ratio
80.0%18
Vacancy Buffer
1.7 mo27
Risk Index
16.1/ 100

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

Comparables

Properties near 9 Donlea 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.