8165 Twenty Road E, Hamilton

$1,149,000
8165 Twenty Road E

$1,149,000

New
20d
DetachedBungalow

8165 Twenty Road E, Hamilton

Total Monthly Obligation $5,615

Beds
3
Baths
3
Park
4
Sqft
1500-2000
DOM
20d
Score
15
Yield
3.1%
Cash on Cash
-11.0%
Cap Rate
2.2%
5Y IRR
7.0%
10Y IRR
7.9%
Property Type-Detached
MLS® Number-X13858914
Beds-3
Bathrooms-3
Size-1500-2000 sqft
Lot Size-65.57 × 129.28 ft
Listed on site-Oct 3, 2026
Style-Bungalow
Building Type-Detached
Age-6-15
Taxes-$7,261 (2026)
Parking-6 - Attached
Basement-Full, Finished
Heating-Forced Air (Gas)
Brokerage-RE/MAX ESCARPMENT REALTY INC.
Cooling-Central Air
Laundry-No
Fireplace-Natural Gas
Pool-On Ground
Facing-South
Exterior-Stone, Stucco (Plaster)
Roof-Asphalt Shingle
Foundation-Poured Concrete
Sewer-Sewer
Possession--
Neighbourhood-Rural Glanbrook
Title-Residential Freehold

No agent assigned

Stunning, magnificently maintained bungalow built in 2016 in fabulous location just outside the city on a huge 65x130ft lot. Features open concept living area with espresso cabinetry, marble counter tops, gorgeous high end flooring through out, 3 upper level bedrooms incl master w/ ensuite and walk in closet, 4 pc main bath, huge laundry area, access to 2 car garage, patio door walk out to your own low maintenance resort style back yard. Recently finished lower level including massive rec rm with custom bar area, den/office with closet and window, gym space, 3 pc bath + storage area. This home has had all the bells and whistles added! Incredible artificial turf (European) in the rear yard that feels like carpet under your feet '22, gemstone LED exterior lighting - no more struggling with Christmas lights - the lights can be set to any occasion with the click on the remote! On ground pool and deck added in 2021 - has a chlorine water system! Full irrigation system for the gardens in front and rear yards, professionally landscaped, air purification system & humidifier 2020, moisture control system & UV filter, LED integrated deck lighting and remote control, natural gas BBQ hook up +BBQ, new brick front pillars in the driveway. California shutters through out. This home sparkles! It is super clean and incredibly maintained. Nothing to do here but move in and enjoy! This one is over the top! Pool is professionally winterized, driveway resealed this summer.

$
$
%
%
$
$
$
(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

$5,615/mo
Mortgage $4,635
Monthly Loss $4,395
Principal$1,220
Interest$3,415
Property Tax$605
Home Insurance$125
Variable Costs$250
Returns
Weight: 25%
Cap Rate
1.7%11
Cash-on-Cash
-14.4%0
5-Year IRR
4.3%9
10-Year IRR
6.2%
Returns Index
5.8/ 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
$35,232/yr
NOI
$19,948/yr
Net Cash Flow
-$2,972/mo
Cash Margin
-101.2%0
Cash Flow Index
0.0/ 100
Risk Profile
Weight: 20%
DSCR
0.363
LTV Ratio
80.0%18
Vacancy Buffer
1.7 mo27
Risk Index
15.9/ 100

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

Comparables

Properties near 8165 Twenty Road E

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.