480 Rosseau Road, Hamilton

$639,900
480 Rosseau Road

$639,900

New
24d
Detached1 Storey/Apt

480 Rosseau Road, Hamilton

Total Monthly Obligation $3,180

HausQ Valuation Report
Beds
4
Baths
2
Park
4
Sqft
700-1100
DOM
24d
Score
19
Yield
5.2%
Cash on Cash
-2.6%
Cap Rate
4.0%
5Y IRR
13.5%
10Y IRR
13.0%
Property Type-Detached
MLS® Number-X13840848
Beds-4
Bathrooms-2
Size-700-1100 sqft
Lot Size-50 × 100 ft
Listed on site-Sep 29, 2026
Style-1 Storey/Apt
Building Type-Detached
Age-51-99
Taxes-$4,781 (2026)
Parking-4 - None
Basement-Finished, Full
Heating-Forced Air (Gas)
Brokerage-REAL BROKER ONTARIO LTD.
Cooling-Central Air
Laundry-No
Fireplace-No
Pool-None
Facing-West
Exterior-Brick
Roof-Asphalt Shingle
Foundation-Concrete Block
Sewer-Sewer
Possession-Immediate
Neighbourhood-Rosedale
Title-Residential Freehold

No agent assigned

Welcome to 480 Rosseau Road, a versatile 3+1 bedroom, 2 full bathroom home situated on a generous 50 x 100 ft lot in Hamilton's desirable Rosedale neighbourhood. Offering flexible living space for growing or multi-generational families, the home features a finished basement with an in-law suite, providing added space for extended family, older children, guests or a private secondary living area. Recent updates include waterproofing completed at the front of the home with new front porch, new vinyl flooring in the basement and fresh paint throughout, creating a clean and refreshed interior ready for its next owners. Outside, the private lot offers plenty of potential, along with convenient parking for up to four vehicles. Located in the established and family-friendly Rosedale community, this home is close to parks, schools, trails, shopping, transit and everyday amenities, with convenient access to the Red Hill Valley Parkway for commuters.

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

Closing Costs

Mortgage Amount
$511,920
Land Transfer Taxes$9,273
Legal Fees (Est.)
$
Total cash required for closing$138,753

Total Monthly Obligation

$3,355/mo
Mortgage $2,581
Monthly Loss $2,675
Principal$679
Interest$1,902
Property Tax$398
Home Insurance$125
Variable Costs$250
Returns
Weight: 25%
Cap Rate
3.2%20
Cash-on-Cash
-7.7%1
5-Year IRR
9.6%33
10-Year IRR
10.3%
Returns Index
17.5/ 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
$33,000/yr
NOI
$20,419/yr
Net Cash Flow
-$880/mo
Cash Margin
-32.0%0
Cash Flow Index
0.0/ 100
Risk Profile
Weight: 20%
DSCR
0.669
LTV Ratio
80.0%18
Vacancy Buffer
2.9 mo47
Risk Index
24.7/ 100

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

Comparables

Properties near 480 Rosseau Road

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.