4 Nellida Crescent, Hamilton

$1,149,000
4 Nellida Crescent

$1,149,000

Price Change
17d
Detached2-Storey

4 Nellida Crescent, Hamilton

Total Monthly Obligation $5,686

Beds
4
Baths
3
Park
4
Sqft
2500-3000
DOM
17d
Score
18
Yield
4.8%
Cash on Cash
-3.6%
Cap Rate
3.8%
5Y IRR
12.7%
10Y IRR
12.4%
Property Type-Detached
MLS® Number-X13867158
Beds-4
Bathrooms-3
Size-2500-3000 sqft
Lot Size-61.67 × 118.75 ft
Listed on site-Oct 6, 2026
Style-2-Storey
Building Type-Detached
Age-31-50
Taxes-$8,117.44 (2026)
Parking-6 - Attached
Basement-Full, Partially Finished
Heating-Forced Air (Gas)
Brokerage-RE/MAX ESCARPMENT FRANK REALTY
Cooling-Central Air
Laundry-No
Fireplace-No
Pool-None
Facing-North
Exterior-Brick
Roof-Asphalt Shingle
Foundation-Concrete Block
Sewer-Sewer
Possession-Flexible
Neighbourhood-Gurnett
Title-Residential Freehold

No agent assigned

Welcome to this beautiful and spacious 4-bedroom, 3-bathroom home, ideally situated in a highly sought-after pocket of the West Mountain on a picturesque, mature lot. Offering an impressive 2,844 sq. ft. above grade, this home provides an exceptional amount of living space with the perfect blend of comfort, character and functionality. The heart of the home is the inviting family room, featuring a beautiful gas fireplace and an open-concept layout to the kitchen - the perfect setting for everyday family life and entertaining. Just off the family room, a charming sunroom surrounded by windows offers peaceful views of mature trees and greenery, creating a bright and serene retreat to enjoy year-round. Upstairs, the hardwood flooring is in impeccable condition, adding warmth and timeless appeal. The lower level features a second kitchen, offering incredible versatility for a growing family, guests or extended family. Ideally located within walking distance to both Catholic and Public elementary schools, with West Mountain high schools also just a short walk or bike ride away. Commuters will appreciate the easy access to the 403 and Lincoln M. Alexander Parkway. A wonderful opportunity to own a spacious family home in one of the West Mountain's most desirable pockets - this one is a must-see!

$
$
%
%
$
$
$
(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

$5,686/mo
Mortgage $4,635
Monthly Loss $4,467
Principal$1,220
Interest$3,415
Property Tax$676
Home Insurance$125
Variable Costs$250
Returns
Weight: 25%
Cap Rate
3.2%20
Cash-on-Cash
-7.5%1
5-Year IRR
9.7%33
10-Year IRR
10.3%
Returns Index
17.7/ 100
Growth Sentiment
Weight: 20%
%/yr
Score+50
%/yr
Score+50
%
%
Growth Index
50.0/ 100
GradeD
18/ 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
$55,116/yr
NOI
$36,987/yr
Net Cash Flow
-$1,553/mo
Cash Margin
-33.8%0
Cash Flow Index
0.0/ 100
Risk Profile
Weight: 20%
DSCR
0.679
LTV Ratio
80.0%18
Vacancy Buffer
1.7 mo26
Risk Index
17.7/ 100

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

Comparables

Properties near 4 Nellida 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.