222 SOPHIA Crescent, Kitchener

$595,000
222 SOPHIA Crescent

$595,000

New
8d
Att/Row/Townhouse3-Storey

222 SOPHIA Crescent, Kitchener

Total Monthly Obligation $3,115

HausQ Valuation Report
Beds
3
Baths
2
Park
2
Sqft
1100-1500
DOM
8d
Score
20
Yield
5.4%
Cash on Cash
-1.3%
Cap Rate
4.3%
5Y IRR
14.5%
10Y IRR
13.8%
Property Type-Att/Row/Townhouse
MLS® Number-X14082858
Beds-3
Bathrooms-2
Size-1100-1500 sqft
Lot Size-18.04 × 103.2 ft
Listed on site-Oct 15, 2026
Style-3-Storey
Building Type-Att/Row/Townhouse
Taxes-$4,077.4 (2026)
Parking-3 - Built-In
Basement-Partially Finished
Heating-Forced Air (Gas)
Brokerage-HOMELIFE/RESPONSE REALTY INC.
Cooling-Central Air
Laundry-No
Fireplace-No
Pool-None
Facing-South
Exterior-Brick, Vinyl Siding
Roof-Asphalt Shingle
Foundation-Poured Concrete
Sewer-Sewer
Possession-T.B.D.
Title-Residential Freehold

No agent assigned

Welcome to 222 Sophia Crescent, a beautiful freehold townhome with no condo fees in desirable Huron Park! Offering over 1,350 sq. ft. of bright living space, this home features a large eat-in kitchen with stainless steel appliances, main-floor laundry, and a walkout deck. A few steps up, the sunken family room with hardwood floors offers the perfect space to unwind. Upstairs holds 3 spacious bedrooms, including a king-sized primary suite. The partially finished basement offers endless potential for a 4th bedroom or rec room (3rd bath rough-in included) plus bonus storage. Complete with a private two-tier deck and an unbeatable location near schools, trails, transit, and upcoming shopping!

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

Closing Costs

Mortgage Amount
$476,000
Land Transfer Taxes$8,375
Legal Fees (Est.)
$
Total cash required for closing$128,875

Total Monthly Obligation

$3,115/mo
Mortgage $2,400
Monthly Loss $2,483
Principal$632
Interest$1,768
Property Tax$340
Home Insurance$125
Variable Costs$250
Returns
Weight: 25%
Cap Rate
3.4%22
Cash-on-Cash
-6.6%2
5-Year IRR
10.5%39
10-Year IRR
11.0%
Returns Index
20.4/ 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
$32,172/yr
NOI
$20,377/yr
Net Cash Flow
-$702/mo
Cash Margin
-26.2%0
Cash Flow Index
0.0/ 100
Risk Profile
Weight: 20%
DSCR
0.7110
LTV Ratio
80.0%18
Vacancy Buffer
3.1 mo52
Risk Index
26.7/ 100

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

Comparables

Properties near 222 SOPHIA 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.