221 Cedarwoods Crescent, Kitchener

$799,999
221 Cedarwoods Crescent

$799,999

New
21d
Detached2-Storey

221 Cedarwoods Crescent, Kitchener

Total Monthly Obligation $4,013

HausQ Valuation Report
Beds
4
Baths
3
Park
4
Sqft
1500-2000
DOM
21d
Score
17
Yield
4.4%
Cash on Cash
-5.2%
Cap Rate
3.5%
5Y IRR
11.4%
10Y IRR
11.4%
Property Type-Detached
MLS® Number-X13854436
Beds-4
Bathrooms-3
Size-1500-2000 sqft
Lot Size-45 × 112.51 ft
Listed on site-Oct 2, 2026
Style-2-Storey
Building Type-Detached
Taxes-$4,935.06 (2026)
Parking-5 - Attached
Basement-Finished
Heating-Forced Air (Gas)
Brokerage-UPSTATE REALTY INC.
Cooling-Central Air
Laundry-No
Fireplace-Yes
Pool-Inground
Facing-East
Exterior-Brick
Roof-Metal
Foundation-Concrete
Sewer-Sewer
Possession-FLEXIBLE
Title-Residential Freehold

No agent assigned

This spacious 4-bedroom, 3-bathroom family home is nestled on a quiet street and features a desirable pie-shaped lot with a beautifully landscaped yard, metal roof and private in ground pool. The bright main floor offers an open-concept living and dining area, a cozy family room with gas fireplace and French pocket doors, and a sunroom overlooking the backyard. The well-appointed kitchen features stainless steel appliances, stone countertops, and a tiled backsplash. The finished basement provides additional living space with a generous recreation room and second fireplace-perfect for cozy evenings. Ideally located close to shopping, schools, parks, amenities, public transit and major highways. With an extended driveway for ample parking with dedicated EV charging outlet and exceptional indoor and outdoor space, this is a wonderful family home and a must-see!

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

Closing Costs

Mortgage Amount
$639,999
Land Transfer Taxes$12,475
Legal Fees (Est.)
$
Total cash required for closing$173,975

Total Monthly Obligation

$4,013/mo
Mortgage $3,227
Monthly Loss $3,164
Principal$849
Interest$2,378
Property Tax$411
Home Insurance$125
Variable Costs$250
Returns
Weight: 25%
Cap Rate
2.8%17
Cash-on-Cash
-9.6%1
5-Year IRR
8.1%24
10-Year IRR
9.1%
Returns Index
13.0/ 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
$35,184/yr
NOI
$22,231/yr
Net Cash Flow
-$1,374/mo
Cash Margin
-46.9%0
Cash Flow Index
0.0/ 100
Risk Profile
Weight: 20%
DSCR
0.576
LTV Ratio
80.0%18
Vacancy Buffer
2.4 mo38
Risk Index
20.9/ 100

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

Comparables

Properties near 221 Cedarwoods 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.