11 Rebecca Street 202, Hamilton

$209,900
11 Rebecca Street 202

$209,900

New
7d
Condo Apartment1 Storey/Apt

11 Rebecca Street 202, Hamilton

Total Monthly Obligation $1,808

HausQ Valuation Report
Beds
1
Baths
1
Park
0
Sqft
600-699
DOM
7d
Score
27
Yield
10.9%
Cash on Cash
6.2%
Cap Rate
5.9%
5Y IRR
20.6%
10Y IRR
18.7%
Property Type-Condo Apartment
MLS® Number-X14085604
Beds-1
Bathrooms-1
Size-600-699 sqft
Listed on site-Oct 16, 2026
Style-1 Storey/Apt
Building Type-Condo Apartment
Age-51-99
Taxes-$2,688 (2025)
Maintenance-$537.37/mo
Locker-Exclusive
Parking-None
Basement-None
Heating-Forced Air (Gas)
Brokerage-ROYAL LEPAGE STATE REALTY
Cooling-Central Air
Laundry-Yes
Fireplace-No
Pool-None
Exterior-Brick
Roof-Flat
Foundation-Concrete Block
Possession-Immediate
Neighbourhood-Beasley
Title-Residential Condo & Other

No agent assigned

Property sold on "As Is, Where Is" basis. Seller makes no representations and/or warranties.

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

Closing Costs

Mortgage Amount
$167,920
Land Transfer Taxes$1,824
Legal Fees (Est.)
$
Total cash required for closing$45,304

Total Monthly Obligation

$1,808/mo
Mortgage $847
Monthly Loss $1,585
Principal$223
Interest$624
Property Tax$224
Condo Fees$537
Home Insurance$50
Variable Costs$150
Returns
Weight: 25%
Cap Rate
4.3%30
Cash-on-Cash
-2.5%4
5-Year IRR
14.4%67
10-Year IRR
14.5%
Returns Index
34.5/ 100
Growth Sentiment
Weight: 20%
%/yr
Score+50
%/yr
Score+50
%
%
Growth Index
50.0/ 100
GradeD
27/ 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
$22,860/yr
NOI
$9,038/yr
Net Cash Flow
-$94/mo
Cash Margin
-4.9%2
Cash Flow Index
1.8/ 100
Risk Profile
Weight: 20%
DSCR
0.8919
LTV Ratio
80.0%18
Vacancy Buffer
5.3 mo86
Risk Index
41.1/ 100

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

Comparables

Properties near 11 Rebecca Street 202

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.