45 Awrey Terrace, Hamilton

$592,026
45 Awrey Terrace

$592,026

New
21d
Att/Row/Townhouse2-Storey

45 Awrey Terrace, Hamilton

Total Monthly Obligation $2,763

HausQ Valuation Report
Beds
3
Baths
3
Park
1
Sqft
1100-1500
DOM
21d
Score
22
Yield
5.4%
Cash on Cash
1.6%
Cap Rate
4.9%
5Y IRR
16.9%
10Y IRR
15.7%
Property Type-Att/Row/Townhouse
MLS® Number-X13856510
Beds-3
Bathrooms-3
Size-1100-1500 sqft
Lot Size-20 × 98 ft
Listed on site-Oct 2, 2026
Style-2-Storey
Building Type-Att/Row/Townhouse
Age-New
Parking-2 - Attached
Basement-Unfinished
Heating-Forced Air (Gas)
Brokerage-TEAM 2000 REALTY INC.
Cooling-None
Laundry-No
Fireplace-No
Pool-None
Facing-South
Exterior-Brick, Stone
Roof-Asphalt Shingle
Foundation-Concrete
Sewer-Sewer
Possession-TBD
Neighbourhood-Binbrook
Title-Residential Freehold

No agent assigned

This Home is Eligible for the HST Rebate! The List Price is Net of HST. Welcome To Binbrook By Cachet Homes Nestled In The Highly Sought After Community In Hamilton. Easy Access To Major Highways. Minutes To Downtown Hamilton. Less Than 60 Minutes To Niagara Falls And Downtown Toronto. Our Brand New 3 Bedroom Townhouse Boasts An Impressive Brick And Stone Exterior With Color Matched Windows. This Impeccable Floorplan Includes 9Ft Ceilings (Main), Natural Engineered Flooring, Quartz Kitchen Countertops With Extended Breakfast Counter, Undermount Sink, Extended Height Kitchen Cabinets Connecting To Sophisticated Dining And Family Room. The Primary Bedroom Exhibits A Breathtaking 4Piece Ensuite With Elegant Framed Glass Shower With A Colossal Walk-In Closet. 2Nd And 3Rd Bedroom Share A 3 Piece Bathroom. Discover This Modern Masterpiece Encompassing The Beauty Of Binbrook. Vale Model Elevation B Approximately 1222 Square Feet

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

Closing Costs

Mortgage Amount
$486,882($13,261 CMHC)
Land Transfer Taxes$8,316
Legal Fees (Est.)
$
Total cash required for closing$128,221

Total Monthly Obligation

$2,830/mo
Mortgage $2,455
Monthly Loss $2,184
Principal$646
Interest$1,809
Home Insurance$125
Variable Costs$250
Returns
Weight: 25%
Cap Rate
4.1%27
Cash-on-Cash
-4.3%3
5-Year IRR
11.0%43
10-Year IRR
12.0%
Returns Index
23.7/ 100
Growth Sentiment
Weight: 20%
%/yr
Score+50
%/yr
Score+50
%
%
Growth Index
50.0/ 100
GradeD
22/ 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
$31,680/yr
NOI
$24,012/yr
Net Cash Flow
-$454/mo
Cash Margin
-17.2%0
Cash Flow Index
0.2/ 100
Risk Profile
Weight: 20%
DSCR
0.8215
LTV Ratio
82.2%14
Vacancy Buffer
3.4 mo57
Risk Index
28.7/ 100

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

Comparables

Properties near 45 Awrey Terrace

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.