401 Hidden Creek Drive, Kitchener

$749,900
401 Hidden Creek Drive

$749,900

Price Change
17d
Detached2-Storey

401 Hidden Creek Drive, Kitchener

Total Monthly Obligation $3,812

Beds
3
Baths
4
Park
2
Sqft
1500-2000
DOM
17d
Score
18
Yield
4.7%
Cash on Cash
-4.3%
Cap Rate
3.7%
5Y IRR
12.2%
10Y IRR
11.9%
Property Type-Detached
MLS® Number-X13869904
Beds-3
Bathrooms-4
Size-1500-2000 sqft
Lot Size-38.17 × 131 ft
Listed on site-Oct 6, 2026
Style-2-Storey
Building Type-Detached
Taxes-$4,948 (2026)
Parking-4 - Attached
Basement-Full, Finished
Heating-Forced Air (Gas)
Brokerage-ZOLO REALTY
Cooling-Central Air
Laundry-No
Fireplace-Electric
Pool-Salt
Facing-North
Exterior-Brick, Vinyl Siding
Roof-Metal
Foundation-Poured Concrete
Sewer-Sewer
Possession-Flexible
Title-Residential Freehold

No agent assigned

***Welcome Home*** To 401 Hidden Creek Drive, A Beautifully Maintained Detached Two-Storey Home Situated In The Desirable Highland West Community Of Kitchener. Featuring A Durable Metal Roof, Offering A Functional Family-Friendly Layout, This Home Combines Comfortable Living Spaces With An Exceptional Outdoor Lifestyle.The Main Level Offers A Bright, Open-Concept Design With An Abundance Of Natural Light, Hardwood Flooring And A Cathedral Ceiling. The Dining Area Features A Walkout To A Private, Spa-Like, Fully Fenced Backyard Retreat, Creating A Seamless Transition From Indoor Living To Outdoor Entertaining. Enjoy The In-Ground Salt Water Pool, New Pump 2026, Pool Liner, Gas Heater, Filter, Salt Cell And Safety Cover, All Replaced In 2022, The Beautiful Outdoor Setting Is Perfect For Relaxing, Entertaining Family And Friends, Or Enjoying Warm Summer Days. A Two-Car Attached Garage With Inside Entry Adds Convenience And Functionality.The Second Level Features Three Bedrooms, Including A Spacious Primary Bedroom With A Four-Piece Ensuite. The Finished Basement Offers A Large Recreation Room And Three-Piece Bathroom, Providing Additional Space For Family, Guests Or Entertainment. Three Electric Fireplaces Add Warmth And Ambiance Throughout The Home. Furnace And Air Conditioner Were Replaced In 2021.Located In A Popular Kitchener Neighbourhood Close To Parks, Schools, Shopping And Convenient Transportation Routes. Just Move In And Enjoy!

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

Closing Costs

Mortgage Amount
$599,920
Land Transfer Taxes$11,473
Legal Fees (Est.)
$
Total cash required for closing$162,953

Total Monthly Obligation

$3,812/mo
Mortgage $3,025
Monthly Loss $3,016
Principal$796
Interest$2,229
Property Tax$412
Home Insurance$125
Variable Costs$250
Returns
Weight: 25%
Cap Rate
2.9%18
Cash-on-Cash
-8.8%1
5-Year IRR
8.7%27
10-Year IRR
9.5%
Returns Index
14.7/ 100
Growth Sentiment
Weight: 20%
%/yr
Score+50
%/yr
Score+50
%
%
Growth Index
50.0/ 100
GradeD
18/ 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
$34,980/yr
NOI
$22,034/yr
Net Cash Flow
-$1,189/mo
Cash Margin
-40.8%0
Cash Flow Index
0.0/ 100
Risk Profile
Weight: 20%
DSCR
0.617
LTV Ratio
80.0%18
Vacancy Buffer
2.5 mo41
Risk Index
22.0/ 100

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

Comparables

Properties near 401 Hidden Creek Drive

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.