30 Regent Avenue 56, Hamilton

$450,000
30 Regent Avenue 56

$450,000

New
79d
Condo Townhouse2-Storey

30 Regent Avenue 56, Hamilton

Total Monthly Obligation $2,842

Beds
4
Baths
3
Park
2
Sqft
1200-1399
DOM
79d
Score
25
Yield
7.8%
Cash on Cash
2.9%
Cap Rate
5.2%
5Y IRR
17.9%
10Y IRR
16.5%
Property Type-Condo Townhouse
MLS® Number-X13642712
Beds-4
Bathrooms-3
Size-1200-1399 sqft
Listed on site-Aug 5, 2026
Style-2-Storey
Building Type-Condo Townhouse
Age-51-99
Taxes-$3,210 (2026)
Maintenance-$559.21/mo
Locker-None
Parking-3 - Attached
Basement-Partially Finished
Heating-Forced Air (Gas)
Brokerage-RE/MAX ESCARPMENT REALTY INC.
Cooling-Central Air
Laundry-No
Fireplace-No
Pool-None
Exterior-Aluminum Siding, Brick Veneer
Roof-Asphalt Shingle
Foundation-Concrete Block
Possession--
Neighbourhood-Falkirk
Title-Residential Condo & Other

No agent assigned

Welcome to this clean, bright, well-kept four-bedroom townhome in a convenient Hamilton Mountain location. Freshly painted throughout, this desirable "street" unit offers move-in-ready, economical living with a private driveway accommodating two vehicles plus an attached one-car garage. The carpet-free main floor features a bright living room, separate dining area and refreshed kitchen with crisp white cabinetry. Upstairs are four bedrooms and a four-piece bathroom, while the partially finished, open-concept basement provides additional living space and a third bathroom. Close to shopping, schools, parks, public transit and everyday conveniences, this is an excellent opportunity for first-time buyers, growing households or investors.

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

Closing Costs

Mortgage Amount
$360,000
Land Transfer Taxes$5,475
Legal Fees (Est.)
$
Total cash required for closing$96,975

Total Monthly Obligation

$2,842/mo
Mortgage $1,815
Monthly Loss $2,364
Principal$478
Interest$1,338
Property Tax$268
Condo Fees$559
Home Insurance$50
Variable Costs$150
Returns
Weight: 25%
Cap Rate
4.3%30
Cash-on-Cash
-2.7%4
5-Year IRR
13.8%63
10-Year IRR
13.8%
Returns Index
32.8/ 100
Growth Sentiment
Weight: 20%
%/yr
Score+50
%/yr
Score+50
%
%
Growth Index
50.0/ 100
GradeD
25/ 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
$35,040/yr
NOI
$19,215/yr
Net Cash Flow
-$214/mo
Cash Margin
-7.3%1
Cash Flow Index
1.1/ 100
Risk Profile
Weight: 20%
DSCR
0.8819
LTV Ratio
80.0%18
Vacancy Buffer
3.3 mo57
Risk Index
31.3/ 100

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

Comparables

Properties near 30 Regent Avenue 56

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.