1 Jarvis Street 928, Hamilton

$399,999
1 Jarvis Street 928

$399,999

New
21d
Condo ApartmentApartment

1 Jarvis Street 928, Hamilton

Total Monthly Obligation $2,651

Bed+Den
2+1
Baths
1
Park
1
Sqft
500-599
DOM
21d
Score
17
Yield
5.0%
Cash on Cash
-11.1%
Cap Rate
2.2%
5Y IRR
6.9%
10Y IRR
7.8%
Property Type-Condo Apartment
MLS® Number-X13855678
Bed+Den-2+1
Bathrooms-1
Size-500-599 sqft
Listed on site-Oct 2, 2026
Style-Apartment
Building Type-Condo Apartment
Age-0-5
Taxes-$3,955.36 (2026)
Maintenance-$507.8/mo
Locker-Owned
Parking-1 - Underground
Basement-None
Heating-Forced Air (Gas)
Brokerage-HARTLAND REALTY INC.
Cooling-Central Air
Laundry-No
Fireplace-No
Pool-None
Exterior-Brick
Possession-60-89 days
Neighbourhood-Beasley
Title-Residential Condo & Other

No agent assigned

***INCLUDES PARKING & LOCKER*** Step into effortless urban living at 1 Jarvis. This bright, modern 1+1 bedroom suite pairs contemporary style with everyday comfort, and its thoughtful design makes the most of every square foot. Residents enjoy a fitness centre, co-working lounge, and on-site retail, all within the building.Commuting is a breeze with quick access to Hwy 403, the QEW, the Lincoln M. Alexander Parkway, the Red Hill Valley Parkway, West Harbour, and Hamilton GO. The HSR bus is just 10 minutes from McMaster University, Mohawk College, and St. Joseph's Hospital, with shopping, dining, schools, and transit close by.A rare opportunity to lease or own in one of Hamilton's most connected locations. Don't miss it! *Photos taken prior to tenant occupancy.*

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

Closing Costs

Mortgage Amount
$319,999
Land Transfer Taxes$4,475
Legal Fees (Est.)
$
Total cash required for closing$85,975

Total Monthly Obligation

$2,651/mo
Mortgage $1,613
Monthly Loss $2,226
Principal$425
Interest$1,189
Property Tax$330
Condo Fees$508
Home Insurance$50
Variable Costs$150
Returns
Weight: 25%
Cap Rate
1.4%9
Cash-on-Cash
-16.0%0
5-Year IRR
3.4%7
10-Year IRR
5.8%
Returns Index
4.7/ 100
Growth Sentiment
Weight: 20%
%/yr
Score+50
%/yr
Score+50
%
%
Growth Index
50.0/ 100
GradeD
17/ 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
$20,016/yr
NOI
$5,565/yr
Net Cash Flow
-$1,150/mo
Cash Margin
-68.9%0
Cash Flow Index
0.0/ 100
Risk Profile
Weight: 20%
DSCR
0.292
LTV Ratio
80.0%18
Vacancy Buffer
3.7 mo63
Risk Index
27.7/ 100

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

Comparables

Properties near 1 Jarvis Street 928

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.