120 SPRINGVALLEY Crescent 104, Hamilton

$399,777
120 SPRINGVALLEY Crescent 104

$399,777

New
141d
Condo ApartmentApartment

120 SPRINGVALLEY Crescent 104, Hamilton

Total Monthly Obligation $2,346

HausQ Valuation Report
Bed+Den
2+1
Baths
1
Park
1
Sqft
600-699
DOM
141d
Score
22
Yield
6.7%
Cash on Cash
0.9%
Cap Rate
4.8%
5Y IRR
16.3%
10Y IRR
15.2%
Property Type-Condo Apartment
MLS® Number-X13239912
Bed+Den-2+1
Bathrooms-1
Size-600-699 sqft
Listed on site-Jun 4, 2026
Style-Apartment
Building Type-Condo Apartment
Age-New
Taxes-$1,000 (2025)
Maintenance-$450/mo
Locker-Ensuite+Exclusive
Parking-1 - None
Basement-None
Heating-Forced Air (Other)
Brokerage-RE/MAX ESCARPMENT REALTY INC.
Cooling-Other
Laundry-Yes
Fireplace-No
Pool-None
Exterior-Brick, Stone
Possession-Flexible
Neighbourhood-Gourley
Title-Residential Condo & Other

No agent assigned

Welcome to this beautiful 1+1 bedroom & den condo in the heart of Hamilton Mountain! Offering 671 sq. ft. of bright and modern living space, this home is perfect for first-time buyers, downsizers, or investors. Step inside to find an open-concept layout featuring a spacious living and dining area with large windows that let in plenty of natural light. The modern kitchen boasts sleek countertops, stainless steel appliances, and ample cabinet space-ideal for home cooking and entertaining. The primary bedroom is a relaxing retreat with an access to the bath and generous closet space. Enjoy your morning coffee or evening unwind on the balcony, offering lovely views of the surrounding neighbourhood. Located in a highly sought-after area, you're just minutes from shopping, restaurants, parks, schools, and major highways, making commuting a breeze. Don't miss out on this amazing opportunity!

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

Closing Costs

Mortgage Amount
$328,777($8,955 CMHC)
Land Transfer Taxes$4,472
Legal Fees (Est.)
$
Total cash required for closing$85,927

Total Monthly Obligation

$2,391/mo
Mortgage $1,658
Monthly Loss $1,955
Principal$436
Interest$1,222
Property Tax$83
Condo Fees$450
Home Insurance$50
Variable Costs$150
Returns
Weight: 25%
Cap Rate
3.8%25
Cash-on-Cash
-5.2%2
5-Year IRR
10.5%39
10-Year IRR
11.8%
Returns Index
21.5/ 100
Growth Sentiment
Weight: 20%
%/yr
Score+50
%/yr
Score+50
%
%
Growth Index
50.0/ 100
GradeD
22/ 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
$26,868/yr
NOI
$15,381/yr
Net Cash Flow
-$376/mo
Cash Margin
-16.8%0
Cash Flow Index
0.2/ 100
Risk Profile
Weight: 20%
DSCR
0.7713
LTV Ratio
82.2%14
Vacancy Buffer
4.0 mo69
Risk Index
31.9/ 100

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

Comparables

Properties near 120 SPRINGVALLEY Crescent 104

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.