29 Woodside Drive, Hamilton

$1,449,000
29 Woodside Drive

$1,449,000

New
4d
Detached2-Storey

29 Woodside Drive, Hamilton

Total Monthly Obligation $7,005

Beds
5
Baths
4
Park
4
Sqft
2500-3000
DOM
4d
Score
15
Yield
3.7%
Cash on Cash
-8.0%
Cap Rate
2.9%
5Y IRR
9.3%
10Y IRR
9.7%
Property Type-Detached
MLS® Number-X14094090
Beds-5
Bathrooms-4
Size-2500-3000 sqft
Lot Size-80 × 153.1 ft
Listed on site-Oct 19, 2026
Style-2-Storey
Building Type-Detached
Age-51-99
Taxes-$9,422 (2026)
Parking-6 - Attached
Basement-Full, Walk-Up, Separate Entrance, Finished
Heating-Forced Air (Gas)
Brokerage-ROYAL LEPAGE STATE REALTY
Cooling-Central Air
Laundry-No
Fireplace-Family Room, Natural Gas, Other
Pool-Inground
Facing-South
Exterior-Brick, Vinyl Siding
Roof-Asphalt Shingle, Flat
Foundation-Poured Concrete
Sewer-Sewer
Possession-Felxible\TBD
Neighbourhood-Sherwood
Title-Residential Freehold

No agent assigned

Rarely offered and designed to impress! This exceptional East Mountain residence blends timeless centrehall elegance with fresh, neutral décor and resort-style living on a spectacular scale. The main levelfeatures a formal dining room, separate home office and stunning Great Room with multiple walkoutsoverlooking the backyard oasis. A main-floor bedroom with private inside entry is ideal for guests orextended family. Upstairs, four generous bedrooms include a primary suite with a new 3-piece ensuite(June 2026) and updates to all bathrooms. The finished basement extends the living space with a familyroom and fireplace, wet bar, recreation room/home gym and sauna. Two basement entrances, including aprivate staircase from the main-floor laundry, offer added flexibility for multi-generational living. Thefully fenced backyard is a private resort, featuring a heated inground pool, updated deck off the GreatRoom, multiple patios, gazebo and outdoor kitchen with stone counters, built-in gas BBQ, 2-burnercooktop and two fridges. An inground sprinkler system keeps the grounds lush and beautifully maintained.With its generous proportions, versatile living spaces and exceptional outdoor amenities, this is more thana home-it's your own private retreat, ready to be enjoyed in every season.

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

Closing Costs

Mortgage Amount
$1,159,200
Land Transfer Taxes$25,455
Legal Fees (Est.)
$
Total cash required for closing$316,755

Total Monthly Obligation

$7,005/mo
Mortgage $5,845
Monthly Loss $5,467
Principal$1,538
Interest$4,307
Property Tax$785
Home Insurance$125
Variable Costs$250
Returns
Weight: 25%
Cap Rate
2.4%14
Cash-on-Cash
-11.4%0
5-Year IRR
6.6%17
10-Year IRR
8.0%
Returns Index
9.7/ 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
$54,000/yr
NOI
$34,678/yr
Net Cash Flow
-$2,955/mo
Cash Margin
-65.7%0
Cash Flow Index
0.0/ 100
Risk Profile
Weight: 20%
DSCR
0.495
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 29 Woodside Drive

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.