96 Nashville Circle, Hamilton

$1,249,900
96 Nashville Circle

$1,249,900

New
21d
Detached2-Storey

96 Nashville Circle, Hamilton

Total Monthly Obligation $6,208

Beds
5
Baths
4
Park
4
Sqft
2500-3000
DOM
21d
Score
15
Yield
3.4%
Cash on Cash
-10.2%
Cap Rate
2.4%
5Y IRR
7.5%
10Y IRR
8.4%
Property Type-Detached
MLS® Number-X13855376
Beds-5
Bathrooms-4
Size-2500-3000 sqft
Lot Size-41.73 × 98.46 ft
Listed on site-Oct 2, 2026
Style-2-Storey
Building Type-Detached
Age-0-5
Taxes-$9,491.85 (2025)
Parking-6 - Built-In
Basement-Finished, Separate Entrance
Heating-Forced Air (Gas)
Brokerage-RE/MAX SUCCESS REALTY
Cooling-Central Air
Laundry-No
Fireplace-Yes
Pool-None
Facing-South
Exterior-Stone, Stucco (Plaster)
Roof-Shingles
Foundation-Brick
Sewer-Sewer
Possession-Immediate
Neighbourhood-Gershome
Title-Residential Freehold

No agent assigned

Stunning Custom-Built Model Home by an Award-Winning Builder! This impressive residence offers approximately 4,352 sq. ft. of luxurious living space, thoughtfully designed with premium upgrades throughout. A double-door entry opens to a grand foyer with soaring ceilings and an open-to-above design. Beautiful hardwood flooring extends throughout the main level and primary bedroom. The spacious **open-concept gourmet kitchen** seamlessly connects to the living and dining areas, creating an ideal space for both everyday living and entertaining. The great room features a built-in entertainment centre, while 9-ft ceilings, pot lights, and elegant crown moulding add to the home's sophisticated appeal. The second level boasts four generously sized bedrooms**, including a luxurious primary suite with a 6-piece ensuite. The finished basement offers excellent additional living space with a separate entrance, 2 bedrooms, living area, and full bathroom-perfect for extended family, guests, or additional living flexibility. A beautifully upgraded home offering style, space, and functionality in every detail.

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

Closing Costs

Mortgage Amount
$999,920
Land Transfer Taxes$21,473
Legal Fees (Est.)
$
Total cash required for closing$272,953

Total Monthly Obligation

$6,208/mo
Mortgage $5,042
Monthly Loss $4,881
Principal$1,327
Interest$3,715
Property Tax$791
Home Insurance$125
Variable Costs$250
Returns
Weight: 25%
Cap Rate
1.9%11
Cash-on-Cash
-13.7%0
5-Year IRR
4.9%11
10-Year IRR
6.7%
Returns Index
6.7/ 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
$42,000/yr
NOI
$23,808/yr
Net Cash Flow
-$3,058/mo
Cash Margin
-87.4%0
Cash Flow Index
0.0/ 100
Risk Profile
Weight: 20%
DSCR
0.393
LTV Ratio
80.0%18
Vacancy Buffer
1.6 mo24
Risk Index
15.2/ 100

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

Comparables

Properties near 96 Nashville Circle

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.