77 Province Street N, Hamilton

$449,900
77 Province Street N

$449,900

New
22d
DetachedBungalow

77 Province Street N, Hamilton

Total Monthly Obligation $2,406

Beds
3
Baths
1
Park
1
Sqft
700-1100
DOM
22d
Score
24
Yield
6.2%
Cash on Cash
2.6%
Cap Rate
5.1%
5Y IRR
17.7%
10Y IRR
16.3%
Property Type-Detached
MLS® Number-X13852558
Beds-3
Bathrooms-1
Size-700-1100 sqft
Lot Size-25 × 100 ft
Listed on site-Oct 1, 2026
Style-Bungalow
Building Type-Detached
Age-100+
Taxes-$2,600 (2026)
Parking-1 - None
Basement-Full, Unfinished
Heating-Forced Air (Gas)
Brokerage-RE/MAX ESCARPMENT GOLFI REALTY INC.
Cooling-Central Air
Laundry-No
Fireplace-No
Pool-None
Facing-South
Exterior-Aluminum Siding
Roof-Asphalt Shingle
Foundation-Concrete Block
Sewer-Sewer
Possession-30
Neighbourhood-Crown Point
Title-Residential Freehold

No agent assigned

Welcome to this super cozy 3-bedroom bungalow nestled in Central Hamilton! Featuring a covered front porch, private front driveway, and a large fully fenced backyard, this charming home offers a wonderful blend of comfort, outdoor space, and future potential. The unspoiled basement is ready for your finishing touches and provides plenty of opportunity for additional living space, recreation room, or storage. Ideally located close to Gage Park and Montgomery Park, schools, shopping, public transit, and with easy access to major highways. A short drive to both St. Peter's Hospital and Juravinski Hospital. A great opportunity for first-time buyers, downsizers, or investors!

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

Closing Costs

Mortgage Amount
$359,920
Land Transfer Taxes$5,473
Legal Fees (Est.)
$
Total cash required for closing$96,953

Total Monthly Obligation

$2,406/mo
Mortgage $1,815
Monthly Loss $1,929
Principal$478
Interest$1,337
Property Tax$217
Home Insurance$125
Variable Costs$250
Returns
Weight: 25%
Cap Rate
4.0%27
Cash-on-Cash
-3.7%3
5-Year IRR
12.8%56
10-Year IRR
12.8%
Returns Index
29.0/ 100
Growth Sentiment
Weight: 20%
%/yr
Score+50
%/yr
Score+50
%
%
Growth Index
50.0/ 100
GradeD
24/ 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
$28,104/yr
NOI
$18,194/yr
Net Cash Flow
-$299/mo
Cash Margin
-12.8%0
Cash Flow Index
0.4/ 100
Risk Profile
Weight: 20%
DSCR
0.8416
LTV Ratio
80.0%18
Vacancy Buffer
4.0 mo68
Risk Index
34.2/ 100

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

Comparables

Properties near 77 Province Street N

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.