81 Aylmer Crescent, Hamilton

$529,999
81 Aylmer Crescent

$529,999

New
16d
Att/Row/Townhouse2-Storey

81 Aylmer Crescent, Hamilton

Total Monthly Obligation $2,797

HausQ Valuation Report
Beds
3
Baths
2
Park
2
Sqft
1100-1500
DOM
16d
Score
24
Yield
6.3%
Cash on Cash
2.6%
Cap Rate
5.1%
5Y IRR
17.7%
10Y IRR
16.3%
Property Type-Att/Row/Townhouse
MLS® Number-X13872288
Beds-3
Bathrooms-2
Size-1100-1500 sqft
Lot Size-20.04 × 110.24 ft
Listed on site-Oct 7, 2026
Style-2-Storey
Building Type-Att/Row/Townhouse
Age-31-50
Taxes-$3,415 (2026)
Parking-3 - Attached
Basement-Full, Finished
Heating-Forced Air (Gas)
Brokerage-Coldwell Banker Community Professionals
Cooling-Central Air
Laundry-No
Fireplace-Electric, Living Room
Pool-None
Facing-South
Exterior-Brick Veneer, Vinyl Siding
Roof-Asphalt Shingle
Foundation-Poured Concrete
Sewer-Sewer
Possession-1-29 days
Neighbourhood-Stoney Creek Mountain
Title-Residential Freehold

No agent assigned

Affordable Freehold! Great starter home on a prime Stoney Creek Mountain location. This lovingly maintained townhouse is close to shopping, parks, schools, Valley Park Recreation Centre and easy access to the Redhill Parkway making it ideal for the commuter. Features include: 3 bedrooms, 1.5 baths, hardwood floors on both above ground levels. The fully finished basement features a very generous recreation room and plenty of storage.

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

Closing Costs

Mortgage Amount
$423,999
Land Transfer Taxes$7,075
Legal Fees (Est.)
$
Total cash required for closing$114,575

Total Monthly Obligation

$2,797/mo
Mortgage $2,138
Monthly Loss $2,235
Principal$563
Interest$1,575
Property Tax$285
Home Insurance$125
Variable Costs$250
Returns
Weight: 25%
Cap Rate
4.1%28
Cash-on-Cash
-3.2%4
5-Year IRR
13.1%58
10-Year IRR
13.1%
Returns Index
30.4/ 100
Growth Sentiment
Weight: 20%
%/yr
Score+50
%/yr
Score+50
%
%
Growth Index
50.0/ 100
GradeD
24/ 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
$33,204/yr
NOI
$21,969/yr
Net Cash Flow
-$307/mo
Cash Margin
-11.1%1
Cash Flow Index
0.5/ 100
Risk Profile
Weight: 20%
DSCR
0.8617
LTV Ratio
80.0%18
Vacancy Buffer
3.4 mo58
Risk Index
31.2/ 100

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

Comparables

Properties near 81 Aylmer 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.