27 Woodman Drive N, Hamilton

$549,000
27 Woodman Drive N

$549,000

New
2d
Condo Townhouse2-Storey

27 Woodman Drive N, Hamilton

Total Monthly Obligation $3,040

HausQ Valuation Report
Beds
3
Baths
2
Park
1
Sqft
1000-1199
DOM
2d
Score
20
Yield
5.6%
Cash on Cash
-2.8%
Cap Rate
4.0%
5Y IRR
13.3%
10Y IRR
12.8%
Property Type-Condo Townhouse
MLS® Number-X14101374
Beds-3
Bathrooms-2
Size-1000-1199 sqft
Listed on site-Oct 21, 2026
Style-2-Storey
Building Type-Condo Townhouse
Age-51-99
Taxes-$2,172.71 (2025)
Maintenance-$444.36/mo
Locker-None
Parking-2 - Attached
Basement-Full, Unfinished
Heating-Forced Air (Gas)
Brokerage-RE/MAX REAL ESTATE CENTRE INC.
Cooling-Central Air
Laundry-No
Fireplace-No
Pool-None
Exterior-Aluminum Siding, Brick
Possession-TBA
Neighbourhood-Kentley
Title-Residential Condo & Other

No agent assigned

Move-In Ready! Beautifully Renovated Townhome! Step into comfort and style in this invitinghome featuring a spacious living room, separate dining area, and a timeless white kitchen withstainless steel appliances. Offering 3 generously sized bedrooms and a 4-piece bathroom, thishome is perfect for families, first-time buyers, or investors. Enjoy newly installed wide-plank vinyl flooring throughout the main floor and bedrooms, freshly painted walls, and newbaseboards for a clean, modern finish. The unfinished basement provides laundry facilities anddirect garage access, with excellent potential to customize to your needs. Ideally situated ina family-friendly neighbourhood close to highway access, shopping, public transit, andschools. Just unpack and enjoy, this is one you won't want to miss!

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

Closing Costs

Mortgage Amount
$439,200
Land Transfer Taxes$7,455
Legal Fees (Est.)
$
Total cash required for closing$118,755

Total Monthly Obligation

$3,040/mo
Mortgage $2,215
Monthly Loss $2,457
Principal$583
Interest$1,632
Property Tax$181
Condo Fees$444
Home Insurance$50
Variable Costs$150
Returns
Weight: 25%
Cap Rate
3.3%20
Cash-on-Cash
-7.4%1
5-Year IRR
9.9%35
10-Year IRR
10.6%
Returns Index
18.4/ 100
Growth Sentiment
Weight: 20%
%/yr
Score+50
%/yr
Score+50
%
%
Growth Index
50.0/ 100
GradeD
20/ 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
$30,840/yr
NOI
$17,851/yr
Net Cash Flow
-$727/mo
Cash Margin
-28.3%0
Cash Flow Index
0.0/ 100
Risk Profile
Weight: 20%
DSCR
0.679
LTV Ratio
80.0%18
Vacancy Buffer
3.2 mo53
Risk Index
26.8/ 100

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

Comparables

Properties near 27 Woodman Drive N

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.