1 Jarvis Street E 922, Hamilton

$297,000
1 Jarvis Street E 922

$297,000

New
17d
Condo ApartmentApartment

1 Jarvis Street E 922, Hamilton

Total Monthly Obligation $2,048

HausQ Valuation Report
Beds
1
Baths
1
Park
1
Sqft
500-599
DOM
17d
Score
20
Yield
6.7%
Cash on Cash
-4.1%
Cap Rate
3.7%
5Y IRR
12.3%
10Y IRR
12.1%
Property Type-Condo Apartment
MLS® Number-X13867900
Beds-1
Bathrooms-1
Size-500-599 sqft
Listed on site-Oct 6, 2026
Style-Apartment
Building Type-Condo Apartment
Age-0-5
Taxes-$3,458.28 (2026)
Maintenance-$361.89/mo
Locker-None
Parking-1 - Underground
Basement-None
Heating-Forced Air (Gas)
Brokerage-REAL BROKER ONTARIO LTD.
Cooling-Central Air
Laundry-No
Fireplace-No
Pool-None
Exterior-Concrete
Possession-Flexible
Neighbourhood-Beasley
Title-Residential Condo & Other

No agent assigned

Welcome to the epitome of modern living at 1 Jarvis Street in downtown Hamilton. This stunning, brand-new unit-part of the highly acclaimed 1 Jarvis Condos by EMBLEM Developments-presents an unparalleled opportunity for a sophisticated urban lifestyle. Located in a rapidly revitalized downtown core, this vibrant neighborhood has seen incredible clean-up and renewal, making it one of the city's most desirable and improved urban pockets. Enjoy a prime central location with swift access to Highway 403 and the QEW, and close proximity to McMaster University, Hamilton General Hospital, and major parks. The spacious interior features floor-to-ceiling windows that flood the space with natural light, soaring 8'6" ceilings, and impeccable, high-end finishes throughout. Residents enjoy exclusive access to premium building amenities, including a dedicated Yoga Room, Fitness Centre, stylish Lounge, and an executive Co-work Space. Perfect for urban professionals, first-time buyers, or savvy investors looking to buy into a flourishing area. Don't miss out-act now! Some photos have been virtually staged for illustrative purposes.

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

Closing Costs

Mortgage Amount
$237,600
Land Transfer Taxes$2,930
Legal Fees (Est.)
$
Total cash required for closing$63,830

Total Monthly Obligation

$2,048/mo
Mortgage $1,198
Monthly Loss $1,733
Principal$315
Interest$883
Property Tax$288
Condo Fees$362
Home Insurance$50
Variable Costs$150
Returns
Weight: 25%
Cap Rate
2.6%16
Cash-on-Cash
-10.3%1
5-Year IRR
7.9%23
10-Year IRR
9.2%
Returns Index
12.4/ 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
$20,016/yr
NOI
$7,813/yr
Net Cash Flow
-$547/mo
Cash Margin
-32.8%0
Cash Flow Index
0.0/ 100
Risk Profile
Weight: 20%
DSCR
0.546
LTV Ratio
80.0%18
Vacancy Buffer
4.7 mo79
Risk Index
34.4/ 100

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

Comparables

Properties near 1 Jarvis Street E 922

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.