123 Attridge Crescent, Hamilton

$1,399,000
123 Attridge Crescent

$1,399,000

New
4d
Detached2-Storey

123 Attridge Crescent, Hamilton

Total Monthly Obligation $6,742

Beds
4
Baths
4
Park
2
Sqft
3000-3500
DOM
4d
Score
15
Yield
3.5%
Cash on Cash
-8.9%
Cap Rate
2.7%
5Y IRR
8.6%
10Y IRR
9.1%
Property Type-Detached
MLS® Number-X14092532
Beds-4
Bathrooms-4
Size-3000-3500 sqft
Lot Size-55.8 × 93.5 ft
Listed on site-Oct 19, 2026
Style-2-Storey
Building Type-Detached
Taxes-$8,685 (2025)
Parking-4 - Attached
Basement-Unfinished
Heating-Forced Air (Gas)
Brokerage-ROYAL LEPAGE SIGNATURE REALTY
Cooling-Central Air
Laundry-No
Fireplace-Yes
Pool-None
Facing-East
Exterior-Brick
Roof-Asphalt Shingle
Foundation-Poured Concrete
Sewer-Sewer
Possession-90 Days
Neighbourhood-Waterdown
Title-Residential Freehold

No agent assigned

Welcome to 123 Attridge Crescent, Waterdown! A beautifully maintained corner lot home offering the perfect combination of space, comfort, and functionality in a desirable, family-friendly neighbourhood! This impressive 4-bedroom, 4-bathroom homeoffers a thoughtfully designed layout with separate living, dining,and family rooms, providing plenty of space for both everyday livingand entertaining.The spacious kitchen is the heart of the home, featuring elegant granite countertops, a stylish backsplash. The inviting family room iscomplete with a cozy fireplace, creating the perfect setting to relaxand unwind. Convenient main-floor laundry adds to the home's practical design. Upstairs, you'll find four generously sized bedrooms and three fullbathrooms, offering exceptional comfort and privacy for the entirefamily. The primary bedroom features its own private ensuite, whilethe second bedroom also enjoys a private ensuite, making it ideal for guests or extended family. The third and fourth bedrooms share a convenient Jack-and-Jill bathroom.Step outside to enjoy the beautiful, fully fenced backyard, offering a wonderful space for outdoor entertaining, summer gatherings, or simply relaxing in your own private retreat. The unfinished basement present sendless possibilities to create additional living space tailored to your needs. An insulated garage door is another welcome feature.With its spacious layout, thoughtful upgrades, and fantastic location,123 Attridge Crescent is a home that truly has it all. Dont miss your opportunity to make it yours.

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

Closing Costs

Mortgage Amount
$1,119,200
Land Transfer Taxes$24,455
Legal Fees (Est.)
$
Total cash required for closing$305,755

Total Monthly Obligation

$6,742/mo
Mortgage $5,643
Monthly Loss $5,257
Principal$1,485
Interest$4,158
Property Tax$724
Home Insurance$125
Variable Costs$250
Returns
Weight: 25%
Cap Rate
2.2%13
Cash-on-Cash
-12.3%0
5-Year IRR
5.9%14
10-Year IRR
7.4%
Returns Index
8.4/ 100
Growth Sentiment
Weight: 20%
%/yr
Score+50
%/yr
Score+50
%
%
Growth Index
50.0/ 100
GradeD
15/ 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
$48,876/yr
NOI
$30,803/yr
Net Cash Flow
-$3,076/mo
Cash Margin
-75.5%0
Cash Flow Index
0.0/ 100
Risk Profile
Weight: 20%
DSCR
0.454
LTV Ratio
80.0%18
Vacancy Buffer
1.4 mo22
Risk Index
14.8/ 100

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

Comparables

Properties near 123 Attridge 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.