460 Dundas Street E 401, Hamilton

$474,900
460 Dundas Street E 401

$474,900

New
8d
Condo ApartmentApartment

460 Dundas Street E 401, Hamilton

Total Monthly Obligation $3,087

HausQ Valuation Report
Bed+Den
2+1
Baths
2
Park
1
Sqft
700-799
DOM
8d
Score
17
Yield
5.6%
Cash on Cash
-7.9%
Cap Rate
2.9%
5Y IRR
9.4%
10Y IRR
9.7%
Property Type-Condo Apartment
MLS® Number-X14081124
Bed+Den-2+1
Bathrooms-2
Size-700-799 sqft
Listed on site-Oct 15, 2026
Style-Apartment
Building Type-Condo Apartment
Taxes-$3,655.2 (2026)
Maintenance-$666.35/mo
Locker-Owned
Parking-1 - Underground
Basement-None
Heating-Forced Air (Gas)
Brokerage-CENTURY 21 SKYLARK REAL ESTATE LTD.
Cooling-Central Air
Laundry-No
Fireplace-No
Pool-None
Exterior-Brick
Possession-TBD
Neighbourhood-Waterdown
Title-Residential Condo & Other

No agent assigned

**SEE VIRTUAL TOUR**Rare 1 Bedroom + Den with 2 Bathrooms Unit**764 Interior Square Feet + 33 Exterior Square Feet Balcony**Den is Large Enough to Convert into Second Bedroom**Upgraded Kitchen**Ensuite Laundry**1 Underground Parking & 1 Locker Included**Primary Bedroom with Walk-In Closet and 4pc Ensuite**Close to 407, 403 & Aldershot Go station**Close to Burlington**Energy Efficient Geothermal Heating and Cooling System in the Building**

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

Closing Costs

Mortgage Amount
$379,920
Land Transfer Taxes$5,973
Legal Fees (Est.)
$
Total cash required for closing$102,453

Total Monthly Obligation

$3,087/mo
Mortgage $1,916
Monthly Loss $2,582
Principal$504
Interest$1,412
Property Tax$305
Condo Fees$666
Home Insurance$50
Variable Costs$150
Returns
Weight: 25%
Cap Rate
2.1%13
Cash-on-Cash
-12.7%0
5-Year IRR
6.0%14
10-Year IRR
7.7%
Returns Index
8.3/ 100
Growth Sentiment
Weight: 20%
%/yr
Score+50
%/yr
Score+50
%
%
Growth Index
50.0/ 100
GradeD
17/ 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
$26,760/yr
NOI
$10,033/yr
Net Cash Flow
-$1,080/mo
Cash Margin
-48.4%0
Cash Flow Index
0.0/ 100
Risk Profile
Weight: 20%
DSCR
0.444
LTV Ratio
80.0%18
Vacancy Buffer
3.1 mo53
Risk Index
24.8/ 100

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

Comparables

Properties near 460 Dundas Street E 401

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.