42 Kildonan Crescent, Hamilton

$779,900
42 Kildonan Crescent

$779,900

New
6d
Semi-Detached 2-Storey

42 Kildonan Crescent, Hamilton

Total Monthly Obligation $4,006

Beds
3
Baths
2
Park
1
Sqft
1100-1500
DOM
6d
Score
18
Yield
4.8%
Cash on Cash
-4.2%
Cap Rate
3.7%
5Y IRR
12.3%
10Y IRR
12.0%
Property Type-Semi-Detached
MLS® Number-X14090722
Beds-3
Bathrooms-2
Size-1100-1500 sqft
Lot Size-21.98 × 109.91 ft
Listed on site-Oct 17, 2026
Style-2-Storey
Building Type-Semi-Detached
Age-16-30
Taxes-$5,824 (2026)
Parking-2 - Attached
Basement-Full, Finished
Heating-Forced Air (Gas)
Brokerage-RE/MAX ESCARPMENT REALTY INC.
Cooling-Central Air
Laundry-No
Fireplace-No
Pool-None
Facing-East
Exterior-Brick, Stone
Roof-Asphalt Shingle
Foundation-Poured Concrete
Sewer-Sewer
Possession--
Neighbourhood-Waterdown
Title-Residential Freehold

No agent assigned

Some homes are renovated to sell. This one was updated to be lived in, by a family who cared about the details. Set on a quiet crescent in west Waterdown, this freehold semi offers so much, including no rear neighbours and a gate at the back of the yard that opens straight onto groomed trails.The kitchen, redone in 2022, is the room you'll remember. High-gloss white uppers sit over soft sage lowers, with dark granite counters and a hex tile backsplash. At its centre is a live-edge wood island with an integrated sink and open shelving at one end. Light hardwood carries through the dining and living areas, where a slatted wood feature wall becomes a focal point.Sliding doors open to a two-level deck, shaded by a pergola wrapped in grapevines and with built-in storage tucked beneath. Below, a long stretch of lawn is edged with garden beds and climbing greenery, and a garden shed sits at the far end. West-facing sun makes summer evenings out here even longer.Upstairs, three bedrooms have warm pine plank floors. The primary is bright and spacious, and the family bath (2022) has a double floating vanity set against crisp shiplap.The lower level has been thoughtfully reworked. There's a flexible rec room, a separate office, and a laundry room (2024) with a farmhouse sink and a waterfall wood counter. Then there's the bathroom (2024): a curbless shower behind frameless glass, with a rainfall head, a tiled niche and wood-look hex tile that flows straight in from the floor.The big-ticket work is done: roof (2014), furnace and A/C (2019), most windows (2019), garage door and opener (2019), and front and sliding doors (2021). Everyday errands are close at hand, Waterdown's historic village and Saturday farmers' market are a short drive away, and the Bruce Trail and Smokey Hollow falls are just down the road. With Highways 5, 6 and 403 nearby, getting out of town is easy. Coming home is the good part. Don't be TOO LATE *! *REG TM. RSA

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

Closing Costs

Mortgage Amount
$623,920
Land Transfer Taxes$12,073
Legal Fees (Est.)
$
Total cash required for closing$169,553

Total Monthly Obligation

$4,006/mo
Mortgage $3,146
Monthly Loss $3,178
Principal$828
Interest$2,318
Property Tax$485
Home Insurance$125
Variable Costs$250
Returns
Weight: 25%
Cap Rate
3.0%18
Cash-on-Cash
-8.7%1
5-Year IRR
8.8%28
10-Year IRR
9.6%
Returns Index
15.0/ 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
$37,200/yr
NOI
$23,156/yr
Net Cash Flow
-$1,216/mo
Cash Margin
-39.2%0
Cash Flow Index
0.0/ 100
Risk Profile
Weight: 20%
DSCR
0.617
LTV Ratio
80.0%18
Vacancy Buffer
2.4 mo38
Risk Index
21.3/ 100

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

Comparables

Properties near 42 Kildonan 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.