84 Fellowes Crescent, Hamilton

$1,049,000
84 Fellowes Crescent

$1,049,000

New
17d
Detached2-Storey

84 Fellowes Crescent, Hamilton

Total Monthly Obligation $5,161

Beds
5
Baths
4
Park
4
Sqft
1500-2000
DOM
17d
Score
18
Yield
4.8%
Cash on Cash
-3.3%
Cap Rate
3.9%
5Y IRR
13.0%
10Y IRR
12.5%
Property Type-Detached
MLS® Number-X13866650
Beds-5
Bathrooms-4
Size-1500-2000 sqft
Lot Size-37.53 × 111.77 ft
Listed on site-Oct 6, 2026
Style-2-Storey
Building Type-Detached
Taxes-$6,661.05 (2026)
Parking-5 - Detached
Basement-Finished, Full
Heating-Forced Air (Gas)
Brokerage-RE/MAX ABOUTOWNE REALTY CORP.
Cooling-Central Air
Laundry-No
Fireplace-Yes
Pool-None
Facing-South
Exterior-Vinyl Siding, Brick
Roof-Asphalt Shingle
Foundation-Poured Concrete
Sewer-Sewer
Possession-TBd
Neighbourhood-Waterdown
Title-Residential Freehold

No agent assigned

Welcome to 84 Fellowes Crescent, a beautifully appointed 4+1 bedroom, 2+2 bathroom home in a highly sought-after, family-oriented Waterdown community. Inside, hardwood floors, crown moulding, and pot lights flow elegantly through the formal living room and into the inviting dining spaces, complete with a cozy fireplace and backyard views. The heart of the home is a huge, bright kitchen boasting quartz countertops, a matching centre island, and sliding doors that walk out to the yard. This uniquely appealing main floor is completed by a bright home office featuring a French door, a 2-piece powder room, and a hallway with a double closet and convenient outdoor access. Upstairs features four spacious bedrooms, including a serene primary suite complete with a walk-in closet and a 4-piece ensuite. The three additional bright bedrooms share a 4-piece main bathroom. The fully finished basement beautifully expands your living space. It offers an open-concept recreation room finished with pot lights, and a gas fireplace, alongside a fifth bedroom, a 2-piece bathroom, and a dedicated laundry room. A fully fenced backyard offers a relaxing outdoor space featuring a stone patio equipped with a hot tub, complemented by mature trees. The surrounding neighbourhood seamlessly blends a quiet, small-town village vibe with modern, big-city conveniences. Enjoy immediate proximity to stunning outdoor landmarks like the Niagara Escarpment and the Bruce Trail, alongside excellent local schools, large grocery stores, and Waterdown's historic village core. With quick connections to Highway 6, Highway 403, and the Aldershot GO station, this home provides the ultimate practical retreat for commuters seeking suburban tranquility.

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

Closing Costs

Mortgage Amount
$839,200
Land Transfer Taxes$17,455
Legal Fees (Est.)
$
Total cash required for closing$228,755

Total Monthly Obligation

$5,161/mo
Mortgage $4,231
Monthly Loss $4,048
Principal$1,113
Interest$3,118
Property Tax$555
Home Insurance$125
Variable Costs$250
Returns
Weight: 25%
Cap Rate
3.3%20
Cash-on-Cash
-7.4%1
5-Year IRR
9.8%34
10-Year IRR
10.4%
Returns Index
18.1/ 100
Growth Sentiment
Weight: 20%
%/yr
Score+50
%/yr
Score+50
%
%
Growth Index
50.0/ 100
GradeD
18/ 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
$50,328/yr
NOI
$34,134/yr
Net Cash Flow
-$1,387/mo
Cash Margin
-33.1%0
Cash Flow Index
0.0/ 100
Risk Profile
Weight: 20%
DSCR
0.679
LTV Ratio
80.0%18
Vacancy Buffer
1.9 mo29
Risk Index
18.7/ 100

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

Comparables

Properties near 84 Fellowes Crescent

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.