184 East 35th Street, Hamilton

$649,000
184 East 35th Street

$649,000

New
18d
DetachedBungalow

184 East 35th Street, Hamilton

Total Monthly Obligation $3,368

Beds
3
Baths
2
Park
3
Sqft
700-1100
DOM
18d
Score
20
Yield
5.2%
Cash on Cash
-2.0%
Cap Rate
4.2%
5Y IRR
14.0%
10Y IRR
13.4%
Property Type-Detached
MLS® Number-X13866208
Beds-3
Bathrooms-2
Size-700-1100 sqft
Lot Size-40 × 105.58 ft
Listed on site-Oct 5, 2026
Style-Bungalow
Building Type-Detached
Taxes-$4,500 (2026)
Parking-4 - Detached
Basement-Full, Partial Basement
Heating-Forced Air (Gas)
Brokerage-ROYAL LEPAGE MACRO REALTY
Cooling-Central Air
Laundry-No
Fireplace-No
Pool-None
Facing-West
Exterior-Brick
Roof-Asphalt Shingle
Foundation-Concrete
Sewer-Sewer
Possession-Immediate possession available
Neighbourhood-Raleigh
Title-Residential Freehold

No agent assigned

EXCELLENT STARTER, with Bonus Garage!! Here's the home you've been waiting for! This charming all-brick bungalow offers 3 bedrooms, 1.5 bathrooms, and the added convenience of two kitchens, providing excellent flexibility for a growing family, extended family, or potential in-law setup. A standout feature is the impressive 16' x 32' solid-block garage, perfect for a hobbyist's workshop, car enthusiast, or anyone needing plenty of extra storage space. Ideally located in Central East Hamilton Mountain, this home is within walking distance to parks, schools, shopping, and everyday amenities. A fantastic opportunity to own a well-located home with plenty of space and versatility!

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

Closing Costs

Mortgage Amount
$519,200
Land Transfer Taxes$9,455
Legal Fees (Est.)
$
Total cash required for closing$140,755

Total Monthly Obligation

$3,368/mo
Mortgage $2,618
Monthly Loss $2,679
Principal$689
Interest$1,929
Property Tax$375
Home Insurance$125
Variable Costs$250
Returns
Weight: 25%
Cap Rate
3.3%21
Cash-on-Cash
-7.0%1
5-Year IRR
10.1%36
10-Year IRR
10.7%
Returns Index
19.2/ 100
Growth Sentiment
Weight: 20%
%/yr
Score+50
%/yr
Score+50
%
%
Growth Index
50.0/ 100
GradeD
20/ 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
$33,996/yr
NOI
$21,596/yr
Net Cash Flow
-$818/mo
Cash Margin
-28.9%0
Cash Flow Index
0.0/ 100
Risk Profile
Weight: 20%
DSCR
0.6910
LTV Ratio
80.0%18
Vacancy Buffer
2.8 mo47
Risk Index
24.9/ 100

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

Comparables

Properties near 184 East 35th Street

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.