9788 Twenty Road W, Hamilton

$689,444
9788 Twenty Road W

$689,444

New
17d
Detached1 1/2 Storey

9788 Twenty Road W, Hamilton

Total Monthly Obligation $3,542

HausQ Valuation Report
Beds
2
Baths
2
Park
8
Sqft
700-1100
DOM
17d
Score
20
Yield
5.2%
Cash on Cash
-2.2%
Cap Rate
4.1%
5Y IRR
13.9%
10Y IRR
13.2%
Property Type-Detached
MLS® Number-X13868308
Beds-2
Bathrooms-2
Size-700-1100 sqft
Lot Size-66.18 × 217.42 ft
Listed on site-Oct 6, 2026
Style-1 1/2 Storey
Building Type-Detached
Taxes-$4,632 (2026)
Parking-9 - Detached
Basement-Full, Partially Finished
Heating-Forced Air (Gas)
Brokerage-HomeLife Professionals Realty Inc
Cooling-Central Air
Laundry-No
Fireplace-Natural Gas
Pool-None
Facing-North
Exterior-Brick
Roof-Asphalt Shingle
Foundation-Concrete Block
Sewer-Sewer
Possession-IMMEDIATE
Neighbourhood-Villages of Glancaster
Title-Residential Freehold

No agent assigned

WOW, what an opportunity here, fantastic potential builders lot. Build your dream home or a great starter home or just buy, rent and hold. Lot size 66.19' x 217.42. All services available here. House is presently vacant.

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

Closing Costs

Mortgage Amount
$551,555
Land Transfer Taxes$10,264
Legal Fees (Est.)
$
Total cash required for closing$149,653

Total Monthly Obligation

$3,542/mo
Mortgage $2,781
Monthly Loss $2,810
Principal$732
Interest$2,049
Property Tax$386
Home Insurance$125
Variable Costs$250
Returns
Weight: 25%
Cap Rate
3.3%21
Cash-on-Cash
-7.1%1
5-Year IRR
10.1%36
10-Year IRR
10.7%
Returns Index
19.1/ 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
$35,604/yr
NOI
$22,912/yr
Net Cash Flow
-$872/mo
Cash Margin
-29.4%0
Cash Flow Index
0.0/ 100
Risk Profile
Weight: 20%
DSCR
0.6910
LTV Ratio
80.0%18
Vacancy Buffer
2.7 mo44
Risk Index
24.0/ 100

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

Comparables

Properties near 9788 Twenty Road W

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.