928 Robert Ferrie Drive, Kitchener

$719,000
928 Robert Ferrie Drive

$719,000

New
2d
Att/Row/Townhouse2-Storey

928 Robert Ferrie Drive, Kitchener

Total Monthly Obligation $3,660

HausQ Valuation Report
Beds
6
Baths
4
Park
1
Sqft
1500-2000
DOM
2d
Score
18
Yield
4.8%
Cash on Cash
-3.8%
Cap Rate
3.8%
5Y IRR
12.5%
10Y IRR
12.2%
Property Type-Att/Row/Townhouse
MLS® Number-X14104990
Beds-6
Bathrooms-4
Size-1500-2000 sqft
Lot Size-18.51 × 110 ft
Listed on site-Oct 21, 2026
Style-2-Storey
Building Type-Att/Row/Townhouse
Age-0-5
Taxes-$4,620.4 (2025)
Parking-2 - Attached
Basement-Finished
Heating-Forced Air (Gas)
Brokerage-ROYAL LEPAGE FLOWER CITY REALTY
Cooling-Central Air
Laundry-No
Fireplace-No
Pool-None
Facing-West
Exterior-Brick, Vinyl Siding
Roof-Asphalt Shingle
Foundation-Concrete
Sewer-Sewer
Possession-TBA
Title-Residential Freehold

No agent assigned

Great House For First Time Buyers and Investors,Townhousewith 4 Bedrooms& 4 Full Washrooms,One On Main Floor as well.,Ravine Lot & Finished Basement! Approx 1810 Sq Ft In High Demand Area Of Kitchener.Need a Litle TLC (Paint) Luxury Hwood Floors On Main Floor&Broadloom 2nd Level, Large Kitchen W/Breakfast Bar&Granite Counter Top, Stainless Steel Appliances, 9 Ft Ceiling, 2nd Floor Laundry Andalso In BasementGreat House For First Time Buyers!! Fullhouse rented for Top $$$ Located Minutes Away From Conestoga College And Groh Public School. Access To Hwy 401

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

Closing Costs

Mortgage Amount
$575,200
Land Transfer Taxes$10,855
Legal Fees (Est.)
$
Total cash required for closing$156,155

Total Monthly Obligation

$3,660/mo
Mortgage $2,900
Monthly Loss $2,897
Principal$763
Interest$2,137
Property Tax$385
Home Insurance$125
Variable Costs$250
Returns
Weight: 25%
Cap Rate
3.0%18
Cash-on-Cash
-8.5%1
5-Year IRR
8.9%28
10-Year IRR
9.8%
Returns Index
15.4/ 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
$34,188/yr
NOI
$21,649/yr
Net Cash Flow
-$1,096/mo
Cash Margin
-38.5%0
Cash Flow Index
0.0/ 100
Risk Profile
Weight: 20%
DSCR
0.628
LTV Ratio
80.0%18
Vacancy Buffer
2.6 mo43
Risk Index
22.8/ 100

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

Comparables

Properties near 928 Robert Ferrie 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.