235 Chapel Hill Drive #18, Kitchener

$435,000
235 Chapel Hill Drive #18

$435,000

New
7d
Condo Townhouse3-Storey

235 Chapel Hill Drive #18, Kitchener

Total Monthly Obligation $2,426

HausQ Valuation Report
Beds
2
Baths
1
Park
1
Sqft
800-899
DOM
7d
Score
21
Yield
5.7%
Cash on Cash
-2.1%
Cap Rate
4.1%
5Y IRR
13.9%
10Y IRR
13.3%
Property Type-Condo Townhouse
MLS® Number-X14089564
Beds-2
Bathrooms-1
Size-800-899 sqft
Listed on site-Oct 16, 2026
Style-3-Storey
Building Type-Condo Townhouse
Age-0-5
Taxes-$3,052 (2026)
Maintenance-$217.4/mo
Locker-None
Parking-1 - None
Basement-None
Heating-Forced Air (Gas)
Brokerage-HOMELIFE SILVERCITY REALTY INC.
Cooling-Central Air
Laundry-No
Fireplace-Yes
Pool-None
Exterior-Aluminum Siding
Possession-TBA
Title-Residential Condo & Other

No agent assigned

THE BEAUTIFUL CORNER CONDO STACKED TOWNHOUSE LESS THEN 5 YEAR OLD , WITH FULL SUNLIGHT THROUGHOUT THE DAY GOOD SIZE 2 BEDROOM WITH SPACIOUS KITCHEN .GOOD SIZE FAMILY ROOM WITH SPACIOUS BALCONY THE KITCHEN FEATURE CABINETS .WITH STONE COUNTER TOP AND STAINLESS STEEL APPLIANCES,LOW CONDO MONTHLY FEES COVERING .SNOW REMOVAL, GRASS CUTTING GARBAGE COLLECTIONS, AND BUILDING MAINTENANCE, ROFF, ETC THE HOME IS CLOSE TO SCHOOL,HIGHWAY 401.SHOPPING MALL, AND CONESTOGA COLLAGE AND GREAT COMMUNITY ,THIS IS PERFECT FOR FIRST TIME HOME BUYER.

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

Closing Costs

Mortgage Amount
$348,000
Land Transfer Taxes$5,175
Legal Fees (Est.)
$
Total cash required for closing$93,675

Total Monthly Obligation

$2,426/mo
Mortgage $1,755
Monthly Loss $1,965
Principal$462
Interest$1,293
Property Tax$254
Condo Fees$217
Home Insurance$50
Variable Costs$150
Returns
Weight: 25%
Cap Rate
3.3%21
Cash-on-Cash
-7.1%1
5-Year IRR
10.1%36
10-Year IRR
10.7%
Returns Index
19.1/ 100
Growth Sentiment
Weight: 20%
%/yr
Score+50
%/yr
Score+50
%
%
Growth Index
50.0/ 100
GradeD
21/ 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
$24,948/yr
NOI
$14,392/yr
Net Cash Flow
-$555/mo
Cash Margin
-26.7%0
Cash Flow Index
0.0/ 100
Risk Profile
Weight: 20%
DSCR
0.689
LTV Ratio
80.0%18
Vacancy Buffer
4.0 mo68
Risk Index
31.9/ 100

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

Comparables

Properties near 235 Chapel Hill Drive #18

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.