1 / 8
Investment signal

$1,549,000

613 RYMAL Road W

Beds

3

Baths

1

Sqft

Year

About this home

Rare development opportunity for builders and investors. This expansive 1.38-acre property offers approximately 208 ft of frontage and 280 ft of depth, providing excellent potential for mid-rise residential or townhouse development. The property currently includes two fully leased bungalow homes, generating stable rental income while planning future development. Located in a growing area with strong demand, this site presents an exceptional opportunity for builders and developers looking to secure a large parcel with significant upside potential. (id:65958)

Subtype
Single Family
Architectural style
Bungalow
MLS#
40810891
Area
HAMILTON
Negative cash flow ~$2,966/mo at these assumptions

Cash on cash

-11.49%

Cap rate

3.59%

GRM

16.7

Break-even rent

$10,872

Financing

Down payment$309,800
Loan amount$1,239,200
Mortgage$7,602/mo

Operating expenses (monthly)

Property tax(est. 0.55%/yr (AB avg))$710
Insurance$80
Maintenance$1,291
CapEx reserve$645
Vacancy loss$388

Estimates only. Actual cash flow depends on financing terms, condition reports, current market rents, property tax assessment, condo fees, and tenant quality. Defaults: 5% vacancy, 1%/yr maintenance, 0.5%/yr CapEx reserve, $80/mo insurance. Property tax estimated at 0.55%/yr where not provided. Talk to a mortgage broker before relying on these numbers.

Mortgage estimate

Estimated $7,602/mo at 5.49% with 20% down, 25-yr amortization.Estimate only — actual payment varies by qualification + insurance.

Listing brokerage

Listing brokerage on file

Listing data via CREA DDF®. Information is deemed reliable but not guaranteed accurate by CREA. Last updated Apr 16, 2026.

We use a single cookie to remember if you’ve dismissed this notice and a no-PII analytics ping. By using this site you consent. Privacy.