41 Edenrock Drive, Hamilton

$619,900
41 Edenrock Drive

$619,900

New
74d
Att/Row/Townhouse3-Storey

41 Edenrock Drive, Hamilton

Total Monthly Obligation $3,225

HausQ Valuation Report
Beds
2
Baths
2
Park
1
Sqft
1100-1500
DOM
74d
Score
19
Yield
4.9%
Cash on Cash
-3.6%
Cap Rate
3.8%
5Y IRR
12.7%
10Y IRR
12.3%
Property Type-Att/Row/Townhouse
MLS® Number-X13658914
Beds-2
Bathrooms-2
Size-1100-1500 sqft
Lot Size-14.79 × 93.67 ft
Listed on site-Aug 10, 2026
Style-3-Storey
Building Type-Att/Row/Townhouse
Taxes-$4,189 (2026)
Parking-2 - Attached
Basement-Full, Finished
Heating-Forced Air (Gas)
Brokerage-ROYAL LEPAGE STATE REALTY
Cooling-Central Air
Laundry-No
Fireplace-No
Pool-None
Facing-West
Exterior-Brick
Roof-Asphalt Shingle
Foundation-Poured Concrete
Sewer-Sewer
Possession-60+
Neighbourhood-Winona
Title-Residential Freehold

No agent assigned

Excellent "freehold" Unit Located in the desirable neighborhood of Winona. Unit features lower level has access to single car garage w/storage, 3 piece bath, Recrm/den/Bedrm & a/walk out to fully fenced backyard. 2nd level w/ceramic and hdwd flrs, spacious & bright kitchen w/stainless steel appliances, granite/pantry & living rm and 3rd floor has 2 large bedrooms, linen, laundry and bath. Minutes to the power Winona Crossing Shopping Centre with Costco, parks, schools & easy QEW access, GO Bus and GO Train accessibility. Great opportunity to be a part of this friendly community.

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

Closing Costs

Mortgage Amount
$495,920
Land Transfer Taxes$8,873
Legal Fees (Est.)
$
Total cash required for closing$134,353

Total Monthly Obligation

$3,225/mo
Mortgage $2,501
Monthly Loss $2,567
Principal$658
Interest$1,843
Property Tax$349
Home Insurance$125
Variable Costs$250
Returns
Weight: 25%
Cap Rate
3.0%18
Cash-on-Cash
-8.6%1
5-Year IRR
8.8%28
10-Year IRR
9.7%
Returns Index
15.2/ 100
Growth Sentiment
Weight: 20%
%/yr
Score+50
%/yr
Score+50
%
%
Growth Index
50.0/ 100
GradeD
19/ 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
$30,204/yr
NOI
$18,495/yr
Net Cash Flow
-$959/mo
Cash Margin
-38.1%0
Cash Flow Index
0.0/ 100
Risk Profile
Weight: 20%
DSCR
0.627
LTV Ratio
80.0%18
Vacancy Buffer
3.0 mo50
Risk Index
25.1/ 100

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

Comparables

Properties near 41 Edenrock 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.