330 Waverly Street, Hamilton

$587,000
330 Waverly Street

$587,000

New
15d
DetachedBungalow

330 Waverly Street, Hamilton

Total Monthly Obligation $3,051

HausQ Valuation Report
Beds
4
Baths
2
Park
4
Sqft
700-1100
DOM
15d
Score
21
Yield
5.6%
Cash on Cash
-0.1%
Cap Rate
4.6%
5Y IRR
15.5%
10Y IRR
14.5%
Property Type-Detached
MLS® Number-X13880536
Beds-4
Bathrooms-2
Size-700-1100 sqft
Lot Size-41 × 100 ft
Listed on site-Oct 8, 2026
Style-Bungalow
Building Type-Detached
Taxes-$3,700 (2026)
Parking-5 - Detached
Basement-Separate Entrance, Finished
Heating-Forced Air (Gas)
Brokerage-REVEL Realty Inc., Brokerage
Cooling-Central Air
Laundry-No
Fireplace-No
Pool-None
Facing-West
Exterior-Brick
Roof-Asphalt Shingle
Foundation-Block
Sewer-Sewer
Possession-Immediate
Neighbourhood-McQuesten
Title-Residential Freehold

No agent assigned

This solid brick bungalow offers 3 bedrooms and 1 bathroom on the main floor with a finished basement providing excellent additional living space. The carpet-free main floor features a functional layout and comfortable living area. Finished basement includes a cold cellar and offers potential for a separate rental suite with access through the existing side entrance. Great opportunity for investors, extended family or buyers looking to generate rental income, including potential student accommodation. Additional features include a detached garage at the rear of the house. A versatile property with plenty of potential in a convenient Hamilton location.

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

Closing Costs

Mortgage Amount
$469,600
Land Transfer Taxes$8,215
Legal Fees (Est.)
$
Total cash required for closing$127,115

Total Monthly Obligation

$3,051/mo
Mortgage $2,368
Monthly Loss $2,428
Principal$623
Interest$1,745
Property Tax$308
Home Insurance$125
Variable Costs$250
Returns
Weight: 25%
Cap Rate
3.7%24
Cash-on-Cash
-5.5%2
5-Year IRR
11.3%45
10-Year IRR
11.6%
Returns Index
23.4/ 100
Growth Sentiment
Weight: 20%
%/yr
Score+50
%/yr
Score+50
%
%
Growth Index
50.0/ 100
GradeD
21/ 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
$32,928/yr
NOI
$21,435/yr
Net Cash Flow
-$582/mo
Cash Margin
-21.2%0
Cash Flow Index
0.1/ 100
Risk Profile
Weight: 20%
DSCR
0.7512
LTV Ratio
80.0%18
Vacancy Buffer
3.1 mo53
Risk Index
27.7/ 100

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

Comparables

Properties near 330 Waverly Street

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.