50 Pinnacle Drive 35, Kitchener

$695,000
50 Pinnacle Drive 35

$695,000

New
18d
Condo Townhouse2-Storey

50 Pinnacle Drive 35, Kitchener

Total Monthly Obligation $3,187

HausQ Valuation Report
Bed+Den
4+1
Baths
3
Park
1
Sqft
1200-1399
DOM
18d
Score
20
Yield
4.6%
Cash on Cash
-2.5%
Cap Rate
4.0%
5Y IRR
13.6%
10Y IRR
13.0%
Property Type-Condo Townhouse
MLS® Number-X13865046
Bed+Den-4+1
Bathrooms-3
Size-1200-1399 sqft
Listed on site-Oct 5, 2026
Style-2-Storey
Building Type-Condo Townhouse
Taxes-$2,197.79 (2026)
Locker-None
Parking-2 - Attached
Basement-Unfinished
Heating-Forced Air (Gas)
Brokerage-RE/MAX GOLD REALTY INC.
Cooling-Central Air
Laundry-No
Fireplace-No
Pool-None
Exterior-Brick, Vinyl Siding
Possession-Immediate
Title-Residential Condo & Other

No agent assigned

Welcome to this rarely offered townhome in the highly sought-after Doon Valley community! Perfect for first-time buyers, growing families, or investors, this home offers a functional open-concept layout with modern, neutral finishes throughout. The main floor features a bright and spacious living area, a large eat-in kitchen with stainless steel appliances, a breakfast island, and a walkout to the patio, perfect for entertaining or relaxing. The primary bedroom offers a private 4-piece ensuite and double closets, while the upper level features spacious bedrooms, generous closet space, and a versatile loft ideal for a home office or study area. Enjoy direct garage access, parking for 2 vehicles, and a large unfinished basement ready for your personal touch. Located in a family-friendly community close to schools, parks, trails, shopping, transit, and major highways. A fantastic opportunity to own in Doon Valley. Don't miss out!

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

Closing Costs

Mortgage Amount
$556,000
Land Transfer Taxes$10,375
Legal Fees (Est.)
$
Total cash required for closing$150,875

Total Monthly Obligation

$3,187/mo
Mortgage $2,803
Monthly Loss $2,449
Principal$738
Interest$2,066
Property Tax$183
Home Insurance$50
Variable Costs$150
Returns
Weight: 25%
Cap Rate
3.5%22
Cash-on-Cash
-6.4%2
5-Year IRR
10.5%39
10-Year IRR
10.9%
Returns Index
20.5/ 100
Growth Sentiment
Weight: 20%
%/yr
Score+50
%/yr
Score+50
%
%
Growth Index
50.0/ 100
GradeD
20/ 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
$31,824/yr
NOI
$24,044/yr
Net Cash Flow
-$800/mo
Cash Margin
-30.2%0
Cash Flow Index
0.0/ 100
Risk Profile
Weight: 20%
DSCR
0.7111
LTV Ratio
80.0%18
Vacancy Buffer
3.0 mo50
Risk Index
26.3/ 100

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

Comparables

Properties near 50 Pinnacle Drive 35

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.