50 Bryan Court LL05, Kitchener

$435,000
50 Bryan Court LL05

$435,000

New
4d
Condo Apartment1 Storey/Apt

50 Bryan Court LL05, Kitchener

Total Monthly Obligation $2,655

Beds
2
Baths
1
Park
1
Sqft
700-799
DOM
4d
Score
18
Yield
5.3%
Cash on Cash
-7.2%
Cap Rate
3.0%
5Y IRR
9.9%
10Y IRR
10.1%
Property Type-Condo Apartment
MLS® Number-X14104410
Beds-2
Bathrooms-1
Size-700-799 sqft
Listed on site-Oct 19, 2026
Style-1 Storey/Apt
Building Type-Condo Apartment
Age-11-15
Taxes-$3,177.55 (2026)
Maintenance-$435.62/mo
Locker-Exclusive
Parking-1 - None
Basement-None
Heating-Forced Air (Electric)
Brokerage-RE/MAX Solid Gold Realty (II) Ltd
Cooling-Central Air
Laundry-Yes
Fireplace-No
Pool-None
Exterior-Stone, Vinyl Siding
Roof-Asphalt Shingle
Foundation-Poured Concrete
Possession-FLEXIBLE
Title-Residential Condo & Other

No agent assigned

Freshly painted throughout, this stunning two-bedroom condo offers a spacious balcony on an elevated ground level, complete with a privacy fence and shrubs, providing breathtaking views of the forest and trails. The contemporary open-concept design encompasses a living room, dining area, and kitchen. The kitchen is equipped with quartz countertops, a breakfast bar, stainless steel appliances, and a pantry featuring sliding drawers. Residents can take advantage of in-suite laundry, a four-piece bathroom with granite counters, and a carpet-free interior. Additional amenities include a personal storage locker and parking space with a party room and main floor gym. Situated in the sought-after and peaceful Lackner Woods neighbourhood, this condo is conveniently located near parks, schools, and a shopping plaza, with easy access to the highway, the Grand River, and just 3km from Chicopee Ski & Summer Resort.

$
$
%
%
$
$
$
(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

$2,655/mo
Mortgage $1,755
Monthly Loss $2,193
Principal$462
Interest$1,293
Property Tax$265
Condo Fees$436
Home Insurance$50
Variable Costs$150
Returns
Weight: 25%
Cap Rate
2.2%13
Cash-on-Cash
-12.1%0
5-Year IRR
6.4%16
10-Year IRR
7.9%
Returns Index
9.0/ 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
$22,860/yr
NOI
$9,769/yr
Net Cash Flow
-$941/mo
Cash Margin
-49.4%0
Cash Flow Index
0.0/ 100
Risk Profile
Weight: 20%
DSCR
0.464
LTV Ratio
80.0%18
Vacancy Buffer
3.6 mo62
Risk Index
28.3/ 100

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

Comparables

Properties near 50 Bryan Court LL05

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.