264 Broadacre Drive, Kitchener

$1,100,000
264 Broadacre Drive

$1,100,000

New
6d
Detached2-Storey

264 Broadacre Drive, Kitchener

Total Monthly Obligation $5,485

Beds
4
Baths
4
Park
3
Sqft
2500-3000
DOM
6d
Score
16
Yield
3.9%
Cash on Cash
-7.6%
Cap Rate
2.9%
5Y IRR
9.6%
10Y IRR
9.9%
Property Type-Detached
MLS® Number-X14090818
Beds-4
Bathrooms-4
Size-2500-3000 sqft
Lot Size-34.09 × 115.03 ft
Listed on site-Oct 17, 2026
Style-2-Storey
Building Type-Detached
Taxes-$8,072.11 (2025)
Parking-5 - Attached
Basement-Partially Finished
Heating-Forced Air (Gas)
Brokerage-HOMELIFE/GTA REALTY INC.
Cooling-Central Air
Laundry-No
Fireplace-Yes
Pool-None
Facing-South
Exterior-Brick, Vinyl Siding
Roof-Shingles
Foundation-Concrete
Sewer-Sewer
Possession-TBD
Title-Residential Freehold

No agent assigned

***WELCOME TO 264 BROADACRE DRIVE!*** Welcome to this stunning two-year-old detached home, proudly built by Heathwood Homes and located in the prestigious Huron South community. Backing onto a peaceful farm field, this beautiful residence offers exceptional privacy, modern elegance, and an abundance of thoughtful upgrades. Featuring 4 spacious bedrooms and 3.5 bathrooms, the home showcases a bright and functional open-concept layout. The grand living room features rich hardwood flooring, a cozy Napoleon fireplace, and oversized windows that flood the space with natural light. The formal dining room provides an elegant setting for entertaining. The modern upgraded kitchen is designed for both style and functionality, featuring a large centre island, stainless steel appliances, and an impressive list of builder upgrades. The main floor boasts smooth ceilings and 2nd floor upgraded coffered ceiling details, adding a sophisticated touch throughout. The luxurious primary suite offers a spacious retreat complete with a walk-in closet and an upgraded ensuite featuring a freestanding soaker tub and double vanity. Additional bathroom upgrades throughout the home provide a refined and contemporary feel. The garage is equipped with an electric vehicle charger outlet, adding convenience for today's modern lifestyle. With numerous upgrades throughout-including kitchen enhancements, upgraded washrooms, coffered ceilings, smooth ceilings, and more-this exceptional Heathwood Homes property is move-in ready and offers a rare opportunity to enjoy modern living while backing onto open farm fields. Don't miss this rare opportunity to own. Book your showing today and experience this exceptional home for everyone!

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

Closing Costs

Mortgage Amount
$880,000
Land Transfer Taxes$18,475
Legal Fees (Est.)
$
Total cash required for closing$239,975

Total Monthly Obligation

$5,485/mo
Mortgage $4,437
Monthly Loss $4,317
Principal$1,168
Interest$3,269
Property Tax$673
Home Insurance$125
Variable Costs$250
Returns
Weight: 25%
Cap Rate
2.4%14
Cash-on-Cash
-11.3%0
5-Year IRR
6.7%17
10-Year IRR
8.0%
Returns Index
9.8/ 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
$43,320/yr
NOI
$26,416/yr
Net Cash Flow
-$2,236/mo
Cash Margin
-61.9%0
Cash Flow Index
0.0/ 100
Risk Profile
Weight: 20%
DSCR
0.505
LTV Ratio
80.0%18
Vacancy Buffer
1.8 mo27
Risk Index
16.7/ 100

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

Comparables

Properties near 264 Broadacre 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.