10 Mallard Trail 432, Hamilton

$418,999
10 Mallard Trail 432

$418,999

Price Change
23d
Condo ApartmentMulti-Level

10 Mallard Trail 432, Hamilton

Total Monthly Obligation $2,528

HausQ Valuation Report
Beds
1
Baths
1
Park
1
Sqft
500-599
DOM
23d
Score
19
Yield
5.4%
Cash on Cash
-6.1%
Cap Rate
3.3%
5Y IRR
10.8%
10Y IRR
10.8%
Property Type-Condo Apartment
MLS® Number-X13850034
Beds-1
Bathrooms-1
Size-500-599 sqft
Listed on site-Sep 30, 2026
Style-Multi-Level
Building Type-Condo Apartment
Taxes-$2,620.41 (2025)
Maintenance-$419.41/mo
Locker-Owned
Parking-1 - Underground
Basement-None
Heating-Forced Air (Gas)
Brokerage-CIRCLE REAL ESTATE
Cooling-Central Air
Laundry-Yes
Fireplace-No
Pool-None
Exterior-Brick
Possession-Unit is available immediately
Neighbourhood-Waterdown
Title-Residential Condo & Other

No agent assigned

Spacious 1 Bed 1 Bath with Owned Parking and Locker in the Boutique 'Trend 4' building by New Horizon Development Group. Brand new unit with stylish backsplash, private balcony, quartz countertops, in-suite laundry, geo-thermal heating & cooling. Modern building amenities including party room, gym, rooftop patios. Located in the growing Waterdown community close to Aldershot Go Station, major highways and downtown Burlington.

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

Closing Costs

Mortgage Amount
$335,199
Land Transfer Taxes$4,855
Legal Fees (Est.)
$
Total cash required for closing$90,155

Total Monthly Obligation

$2,528/mo
Mortgage $1,690
Monthly Loss $2,083
Principal$445
Interest$1,245
Property Tax$218
Condo Fees$419
Home Insurance$50
Variable Costs$150
Returns
Weight: 25%
Cap Rate
2.5%15
Cash-on-Cash
-11.0%1
5-Year IRR
7.2%19
10-Year IRR
8.5%
Returns Index
10.7/ 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
$22,680/yr
NOI
$10,359/yr
Net Cash Flow
-$827/mo
Cash Margin
-43.8%0
Cash Flow Index
0.0/ 100
Risk Profile
Weight: 20%
DSCR
0.515
LTV Ratio
80.0%18
Vacancy Buffer
3.8 mo66
Risk Index
29.6/ 100

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

Comparables

Properties near 10 Mallard Trail 432

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.