22 Hamilton Drive, Newmarket

$1,448,000
22 Hamilton Drive

$1,448,000

New
18d
DetachedBungalow

22 Hamilton Drive, Newmarket

Total Monthly Obligation $6,810

Beds
4
Baths
2
Park
6
Sqft
1100-1500
DOM
18d
Score
14
Yield
2.2%
Cash on Cash
-14.0%
Cap Rate
1.6%
5Y IRR
4.7%
10Y IRR
6.2%
Property Type-Detached
MLS® Number-N13862596
Beds-4
Bathrooms-2
Size-1100-1500 sqft
Lot Size-67.59 × 212 ft
Listed on site-Oct 5, 2026
Style-Bungalow
Building Type-Detached
Taxes-$7,132.94 (2025)
Parking-8 - Attached
Basement-Finished with Walk-Out
Heating-Forced Air (Gas)
Brokerage-RIGHT AT HOME REALTY
Cooling-Central Air
Laundry-No
Fireplace-Yes
Pool-None
Facing-West
Exterior-Brick, Stone
Roof-Asphalt Shingle
Foundation-Unknown
Sewer-Sewer
Possession-TBA
Neighbourhood-Huron Heights-Leslie Valley
Title-Residential Freehold

No agent assigned

Presenting an outstanding opportunity in one of Newmarket's most desirable areas. This beautiful Bungalow detached home sits on a generous 67 ft x 212 ft lot (almost 0.3 acres) and forms part of a potential development project. The property offers flexibility for future development or the option to retain the existing residence. Enjoy easy access to Highway 404, major shopping centres, and all essential amenities. The home features a large driveway accommodating 6 to 8 vehicles, providing convenience and ample parking space. Don't miss this rare opportunity to invest, develop, or enjoy living on a spacious property in a highly sought-after location!

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

Closing Costs

Mortgage Amount
$1,158,400
Land Transfer Taxes$25,435
Legal Fees (Est.)
$
Total cash required for closing$316,535

Total Monthly Obligation

$6,810/mo
Mortgage $5,841
Monthly Loss $5,273
Principal$1,537
Interest$4,304
Property Tax$594
Home Insurance$125
Variable Costs$250
Returns
Weight: 25%
Cap Rate
1.2%8
Cash-on-Cash
-16.9%0
5-Year IRR
2.4%5
10-Year IRR
4.8%
Returns Index
3.8/ 100
Growth Sentiment
Weight: 20%
%/yr
Score+50
%/yr
Score+50
%
%
Growth Index
50.0/ 100
GradeD
14/ 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
$32,400/yr
NOI
$17,527/yr
Net Cash Flow
-$4,380/mo
Cash Margin
-162.2%0
Cash Flow Index
0.0/ 100
Risk Profile
Weight: 20%
DSCR
0.252
LTV Ratio
80.0%18
Vacancy Buffer
1.4 mo22
Risk Index
14.1/ 100

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

Comparables

Properties near 22 Hamilton 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.