50 William Nador Street, Kitchener

$1,149,999
50 William Nador Street

$1,149,999

New
21d
Duplex2-Storey

50 William Nador Street, Kitchener

Total Monthly Obligation $5,704

Beds
6
Baths
6
Park
2
Sqft
2500-3000
DOM
21d
Score
16
Yield
4.1%
Cash on Cash
-6.8%
Cap Rate
3.1%
5Y IRR
10.2%
10Y IRR
10.4%
Property Type-Duplex
MLS® Number-X13857398
Beds-6
Bathrooms-6
Size-2500-3000 sqft
Lot Size-36 × 98 ft
Listed on site-Oct 2, 2026
Style-2-Storey
Building Type-Duplex
Taxes-$8,281 (2026)
Parking-4 - Attached
Basement-Apartment, Finished, Full, Separate Entrance
Heating-Forced Air (Gas)
Brokerage-HOMELIFE G1 REALTY INC.
Cooling-Central Air
Laundry-No
Fireplace-Yes
Pool-None
Facing-South
Exterior-Brick
Roof-Asphalt Shingle
Foundation-Poured Concrete
Sewer-Sewer
Possession-Flexible
Title-Residential Freehold

No agent assigned

Experience Luxury Living along-with $3,000/Month Rental Income from a Legal Basement Suite. Welcome to this exceptional nearly new, beautifully upgraded home built in late 2022, where upper unit is 2666 sq ft and lower unit is 971 sq ft. Set on a premium 36-ft lot, this impressive residence offers a double-car garage, fully fenced backyard, professionally finished concrete landscaping, & an abundance of upscale interior finishes. The open-concept main floor makes a lasting impression with 9-ft ceilings, upgraded hardwood flooring, elegant tile, & pot lights throughout. A dedicated home office offers a quiet &functional workspace, while the inviting gas fireplace creates a warm focal point for the living area. The spectacular chef-inspired kitchen is designed to impress, featuring extended cabinetry, built-in appliances, gas stove, upgraded quartz countertops, & an oversized 9-ft island. This space combines style & functionality. An elegant oak staircase with metal spindles leads to the second floor, offering four generously sized bedrooms, three full washrooms, & a dedicated laundry room. The spacious primary suite provides a private retreat with a large bedroom layout & walk-in closet. Upgraded broadloom throughout the upper level adds an extra layer of comfort. Adding significant value is the fully legal 2-bedroom basement apartment, featuring two full washrooms & a spacious open-concept area with flexibility for additional living space or a potential third room. Combining a modern 2022 build, premium lot, extensive upgrades, high-end appliances, generous bedroom and washroom count.

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

Closing Costs

Mortgage Amount
$919,999
Land Transfer Taxes$19,475
Legal Fees (Est.)
$
Total cash required for closing$250,975

Total Monthly Obligation

$5,704/mo
Mortgage $4,639
Monthly Loss $4,483
Principal$1,221
Interest$3,418
Property Tax$690
Home Insurance$125
Variable Costs$250
Returns
Weight: 25%
Cap Rate
2.6%15
Cash-on-Cash
-10.6%1
5-Year IRR
7.3%20
10-Year IRR
8.5%
Returns Index
11.1/ 100
Growth Sentiment
Weight: 20%
%/yr
Score+50
%/yr
Score+50
%
%
Growth Index
50.0/ 100
GradeD
16/ 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
$47,004/yr
NOI
$29,523/yr
Net Cash Flow
-$2,179/mo
Cash Margin
-55.6%0
Cash Flow Index
0.0/ 100
Risk Profile
Weight: 20%
DSCR
0.535
LTV Ratio
80.0%18
Vacancy Buffer
1.7 mo26
Risk Index
16.5/ 100

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

Comparables

Properties near 50 William Nador Street

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.