65 Heathfield Crescent, Hamilton

$1,299,900
65 Heathfield Crescent

$1,299,900

New
17d
Detached2-Storey

65 Heathfield Crescent, Hamilton

Total Monthly Obligation $6,250

HausQ Valuation Report
Beds
4
Baths
3
Park
4
Sqft
2000-2500
DOM
17d
Score
16
Yield
3.8%
Cash on Cash
-7.3%
Cap Rate
3.0%
5Y IRR
9.8%
10Y IRR
10.1%
Property Type-Detached
MLS® Number-X13866660
Beds-4
Bathrooms-3
Size-2000-2500 sqft
Lot Size-65.14 × 108.26 ft
Listed on site-Oct 6, 2026
Style-2-Storey
Building Type-Detached
Age-31-50
Taxes-$7,576 (2025)
Parking-6 - Attached
Basement-Unfinished
Heating-Forced Air (Gas)
Brokerage-Forest Hill Real Estate Inc.
Cooling-Central Air
Laundry-No
Fireplace-Natural Gas
Pool-None
Facing-North
Exterior-Brick, Vinyl Siding
Roof-Asphalt Shingle
Foundation-Concrete
Sewer-Sewer
Possession-Flexible
Neighbourhood-Waterdown
Title-Residential Freehold

No agent assigned

Tucked on a quiet, private crescent and backing onto park and greenspace, 65 Heathfield Crescent is the Waterdown family home you've been waiting for. Pour a coffee, step onto your private deck, and watch the kids play at the park just beyond your fully fenced yard. This 4 bed, 3 bath home is flooded with natural light and has been thoughtfully updated where it counts. The 2022 kitchen features gleaming quartz countertops, flowing into hardwood floors (2022) throughout. The main bath was fully redone in 2022, and the big-ticket items are handled: roof, furnace and AC (2018), plus new fence and washer/dryer (2022). Then there is Waterdown. Stroll the historic village core for boutique shopping, cafes and local restaurants. Hike the Bruce Trail, chase waterfalls at Smokey Hollow and explore the Niagara Escarpment right out your door. Great schools, a true small-town community feel, and quick access to Hwy 403, 407, QEW and Aldershot GO for an easy commute to Burlington, Hamilton and Toronto. Small-town charm. Big-city access. A backyard that opens onto the park. This is the one.

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

Closing Costs

Mortgage Amount
$1,039,920
Land Transfer Taxes$22,473
Legal Fees (Est.)
$
Total cash required for closing$283,953

Total Monthly Obligation

$6,250/mo
Mortgage $5,243
Monthly Loss $4,870
Principal$1,380
Interest$3,864
Property Tax$631
Home Insurance$125
Variable Costs$250
Returns
Weight: 25%
Cap Rate
2.5%15
Cash-on-Cash
-10.8%1
5-Year IRR
7.1%19
10-Year IRR
8.3%
Returns Index
10.7/ 100
Growth Sentiment
Weight: 20%
%/yr
Score+50
%/yr
Score+50
%
%
Growth Index
50.0/ 100
GradeD
16/ 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
$49,800/yr
NOI
$32,744/yr
Net Cash Flow
-$2,515/mo
Cash Margin
-60.6%0
Cash Flow Index
0.0/ 100
Risk Profile
Weight: 20%
DSCR
0.525
LTV Ratio
80.0%18
Vacancy Buffer
1.5 mo24
Risk Index
15.7/ 100

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

Comparables

Properties near 65 Heathfield 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.