100 Beddoe Drive 101, Hamilton

$895,000
100 Beddoe Drive 101

$895,000

New
22d
Condo Townhouse2-Storey

100 Beddoe Drive 101, Hamilton

Total Monthly Obligation $4,892

Beds
3
Baths
4
Park
2
Sqft
2000-2249
DOM
22d
Score
19
Yield
5.8%
Cash on Cash
-2.1%
Cap Rate
4.1%
5Y IRR
13.9%
10Y IRR
13.3%
Property Type-Condo Townhouse
MLS® Number-X13850564
Beds-3
Bathrooms-4
Size-2000-2249 sqft
Listed on site-Oct 1, 2026
Style-2-Storey
Building Type-Condo Townhouse
Age-16-30
Taxes-$7,053 (2026)
Maintenance-$494.23/mo
Locker-None
Parking-4 - Attached
Basement-Full, Finished
Heating-Forced Air (Gas)
Brokerage-ROYAL LEPAGE STATE REALTY
Cooling-Central Air
Laundry-Yes
Fireplace-Living Room, Natural Gas
Pool-None
Exterior-Brick, Vinyl Siding
Roof-Asphalt Shingle
Foundation-Poured Concrete
Possession-60-90 Days/ TBD
Neighbourhood-Chedoke Park
Title-Residential Condo & Other

No agent assigned

Welcome to this beautifully maintained end-unit townhome w/ a double-car garage, nestled in the sought-after Fairways at Chedoke community in sought after Kirkendall. Features low-maintenance living in an exceptional location, this bright and inviting end unit townhome is enhanced by additional end-unit windows that fill the space with natural light. The welcoming main level features a dramatic two-storey foyer, hardwood flooring, a cozy gas fireplace, and sliding patio doors leading to a private deck and backyard - perfect for relaxing or entertaining. The stunning kitchen offers quartz countertops, abundant cabinetry, a peninsula with breakfast seating, tile backsplash, and built-in stainless steel appliances, including an induction stove. Upstairs, the spacious primary suite features two closets, including a walk-in, and a lovely 5-piece ensuite w/ a soaker tub and large walk-in shower. Two additional bedrooms and 4pce. Bathroom wchich completes the second level. California shutters accent most windows throughout the home, while blackout blinds provide added comfort in the bedrooms. The finished basement expands the living space with updated flooring in the recreation room, a versatile den or home gym, a 3-piece bathroom, and ample storage. A convenient main-floor powder room and laundry room with inside access to the double garage complete the home's thoughtful layout. Situated alongside Chedoke Golf Club, residents of 100 Beddoe Drive enjoy visitor parking, a centre parkland and walking paths within the community. Monthly condo fee of $494.23 include exterior building maintenance, insurance, landscaping, snow removal, common elements, and water. Ideally located just minutes from the Bruce Trail, conservation areas, excellent schools, McMaster University, Innovation Park, Locke Street, Westdale Village, GO Transit, major highway access, and public transit. Flexible closing is available, including the option of an earlier possession.

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

Closing Costs

Mortgage Amount
$716,000
Land Transfer Taxes$14,375
Legal Fees (Est.)
$
Total cash required for closing$194,875

Total Monthly Obligation

$4,892/mo
Mortgage $3,610
Monthly Loss $3,942
Principal$950
Interest$2,660
Property Tax$588
Condo Fees$494
Home Insurance$50
Variable Costs$150
Returns
Weight: 25%
Cap Rate
3.5%22
Cash-on-Cash
-6.1%2
5-Year IRR
10.9%41
10-Year IRR
11.3%
Returns Index
21.8/ 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
$52,080/yr
NOI
$31,488/yr
Net Cash Flow
-$986/mo
Cash Margin
-22.7%0
Cash Flow Index
0.1/ 100
Risk Profile
Weight: 20%
DSCR
0.7311
LTV Ratio
80.0%18
Vacancy Buffer
2.0 mo30
Risk Index
19.8/ 100

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

Comparables

Properties near 100 Beddoe Drive 101

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.