121 Nathaniel Crescent, Kitchener

$644,900
121 Nathaniel Crescent

$644,900

Price Change
22d
DetachedBungalow-Raised

121 Nathaniel Crescent, Kitchener

Total Monthly Obligation $3,331

Beds
3
Baths
2
Park
2
Sqft
700-1100
DOM
22d
Score
17
Yield
4.1%
Cash on Cash
-6.9%
Cap Rate
3.1%
5Y IRR
10.1%
10Y IRR
10.3%
Property Type-Detached
MLS® Number-X13851776
Beds-3
Bathrooms-2
Size-700-1100 sqft
Lot Size-65 × 100.68 ft
Listed on site-Oct 1, 2026
Style-Bungalow-Raised
Building Type-Detached
Age-31-50
Taxes-$4,260 (2026)
Parking-3 - Attached
Basement-Full, Finished
Heating-Forced Air (Gas)
Brokerage-ROYAL LEPAGE WOLLE REALTY
Cooling-Central Air
Laundry-No
Fireplace-Electric
Pool-None
Facing-West
Exterior-Aluminum Siding, Brick Veneer
Roof-Metal
Foundation-Concrete, Poured Concrete
Sewer-Sewer
Possession-Flexible
Title-Residential Freehold

No agent assigned

Pioneer Park is the setting for this raised bungalow set on an oversized fully fenced lot. With parks, trails, schools, and amenities close by along with great 401 access for commuters this one is ideally located. The main floor features a bright living room, a dining room with walkout to the deck and the kitchen includes stainless steel fridge and stove along with a dishwasher. There's also 3 bedrooms and a main 4 piece bathroom renovated in 2021. Most upper level flooring was replaced in 2025. The lower level features oversized windows letting the sun shine in! The basement also features a huge recroom while there is also a 4th bedroom which gives options for a work from home office or playroom etc. as well. There's also a great storage room, utility room and a convenient 2 piece bathroom down as well. The garage door, most windows along with soffit fascia and eaves have been upgraded for a mainly maintenance free exterior. Other improvements include steel roof installed (2018)Air conditioner replaced(2022)Decking upgraded to composite (2022). With a single car garage and 2 car parking you don't miss this great opportunity to get into the detached home market.

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

Closing Costs

Mortgage Amount
$515,920
Land Transfer Taxes$9,373
Legal Fees (Est.)
$
Total cash required for closing$139,853

Total Monthly Obligation

$3,331/mo
Mortgage $2,601
Monthly Loss $2,647
Principal$685
Interest$1,917
Property Tax$355
Home Insurance$125
Variable Costs$250
Returns
Weight: 25%
Cap Rate
2.3%14
Cash-on-Cash
-11.6%0
5-Year IRR
6.5%16
10-Year IRR
7.9%
Returns Index
9.4/ 100
Growth Sentiment
Weight: 20%
%/yr
Score+50
%/yr
Score+50
%
%
Growth Index
50.0/ 100
GradeD
17/ 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
$26,496/yr
NOI
$15,086/yr
Net Cash Flow
-$1,344/mo
Cash Margin
-60.9%0
Cash Flow Index
0.0/ 100
Risk Profile
Weight: 20%
DSCR
0.484
LTV Ratio
80.0%18
Vacancy Buffer
2.9 mo48
Risk Index
23.6/ 100

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

Comparables

Properties near 121 Nathaniel 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.