21 Madonna Drive 26, Hamilton

$699,900
21 Madonna Drive 26

$699,900

New
7d
Att/Row/Townhouse2-Storey

21 Madonna Drive 26, Hamilton

Total Monthly Obligation $3,596

Beds
3
Baths
4
Park
1
Sqft
1100-1500
DOM
7d
Score
19
Yield
5.0%
Cash on Cash
-2.7%
Cap Rate
4.0%
5Y IRR
13.4%
10Y IRR
12.9%
Property Type-Att/Row/Townhouse
MLS® Number-X14087804
Beds-3
Bathrooms-4
Size-1100-1500 sqft
Lot Size-18.94 × 81.77 ft
Listed on site-Oct 16, 2026
Style-2-Storey
Building Type-Att/Row/Townhouse
Age-6-15
Taxes-$4,775.86 (2025)
Parking-2 - Attached
Basement-Finished
Heating-Forced Air (Gas)
Brokerage-HOMELIFE G1 REALTY INC.
Cooling-Central Air
Laundry-No
Fireplace-No
Pool-None
Facing-East
Exterior-Brick
Roof-Shingles
Foundation-Poured Concrete
Sewer-Sewer
Possession-Flexible
Neighbourhood-Carpenter
Title-Residential Freehold

No agent assigned

Spectacular Renovated 3-Bedroom, 4-Bathroom Townhome Situated In The Highly Sought After Family Friendly Carpenter Neighbourhood. Set On A Premium Lot With No Rear Neighbours, This Home Offers Exceptional Privacy And A Beautifully Landscaped Backyard Oasis Perfect For Families And Outdoor Entertaining. Over $25,000 Was Recently Invested In Backyard Upgrades. Thoughtfully Designed With Functionality And Style In Mind, The Home Features A Finished Basement Complete With A Custom 3-Piece Bathroom, Spacious Recreation Area, And Dedicated Office Space - Ideal For Remote Work Or Extended Living. Convenient Second-Floor Laundry Adds Everyday Ease. The Main Level Showcases A Bright And Spacious Living And Dining Area, Perfect For Family Gatherings And Entertaining Guests. The Upgraded Chef's Kitchen Boasts Quartz Countertops, Extended Upper Cabinetry, Stylish Backsplash, Premium Stainless Steel Appliances, And Ample Counter Space For Cooking And Hosting. Upstairs, You'll Find Three Generously Sized Bedrooms Including A Spacious Primary Retreat Featuring A Walk-In Closet And Upgraded Ensuite Bathroom. Hardwood Flooring Runs Throughout The Home With No Carpet Anywhere. Large Windows Fill The Space With An Abundance Of Natural Light, Complemented By Brand New Contemporary Light Fixtures Recently Installed. Ideally Located Close To Highly Rated Schools, GO Transit, Major Highways, Parks, Trails, Shopping, And Community Centres. A Truly Exceptional Opportunity To Own A Turn-Key Family Home In One Of The Area's Most Desirable Communities.

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

Closing Costs

Mortgage Amount
$559,920
Land Transfer Taxes$10,473
Legal Fees (Est.)
$
Total cash required for closing$151,953

Total Monthly Obligation

$3,596/mo
Mortgage $2,823
Monthly Loss $2,853
Principal$743
Interest$2,080
Property Tax$398
Home Insurance$125
Variable Costs$250
Returns
Weight: 25%
Cap Rate
3.2%20
Cash-on-Cash
-7.6%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
19/ 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
$35,280/yr
NOI
$22,476/yr
Net Cash Flow
-$950/mo
Cash Margin
-32.3%0
Cash Flow Index
0.0/ 100
Risk Profile
Weight: 20%
DSCR
0.669
LTV Ratio
80.0%18
Vacancy Buffer
2.7 mo43
Risk Index
23.5/ 100

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

Comparables

Properties near 21 Madonna Drive 26

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.