5421 King Street, Perth East

$1,024,900
5421 King Street

$1,024,900

New
36d
Detached2-Storey

5421 King Street, Perth East

Total Monthly Obligation $4,925

Beds
3
Baths
2
Park
6
Sqft
2500-3000
DOM
36d
Score
15
Yield
3.2%
Cash on Cash
-9.7%
Cap Rate
2.5%
5Y IRR
7.9%
10Y IRR
8.7%
Property Type-Detached
MLS® Number-X13798464
Beds-3
Bathrooms-2
Size-2500-3000 sqft
Lot Size-140.09 × 151 ft
Listed on site-Sep 17, 2026
Style-2-Storey
Building Type-Detached
Age-100+
Taxes-$4,996 (2026)
Parking-7 - Attached
Basement-Full, Unfinished
Heating-Other (Wood)
Brokerage-PEAK REALTY LTD.
Cooling-Other
Laundry-No
Fireplace-Wood, Wood Stove, Living Room
Pool-None
Facing-East
Exterior-Aluminum Siding, Shingle
Roof-Asphalt Shingle
Foundation-Concrete, Stone
Sewer-Septic
Possession-Flexible
Neighbourhood-North Easthope
Title-Residential Freehold

No agent assigned

Welcome to 5421 King Street: A beautifully maintained 4 bedroom family home set on a picturesque 0.77 acre lot in the peaceful village of Nithburg. This unique property blends character with modern comforts, offering the perfect balance of country charm and contemporary living. Featuring over 2,800 sq. ft. of living space, this spacious home offers 4 bedrooms and 2 bathrooms, making it ideal for families, multi-generational living, or those seeking room to grow. The heart of this home is a stunning gourmet kitchen complete with custom cabinetry, stainless steel appliances, and a large walk-in pantry. The bright, open-concept dining area showcases vaulted ceilings with skylights and French doors leading to the outdoor deck, creating a seamless indoor-outdoor lifestyle. The property combines the charm of the original home with a thoughtfully designed addition, providing generous living spaces filled with natural light. A large main floor family room showcases a field stone fireplace with views of exquisite outdoor space. The living room also features a wood burning stove for chilly winter evenings. Outside, enjoy the tranquility of the expansive lot with mature trees, open green space, and endless possibilities for gardening,entertaining, or simply relaxing in a peaceful rural setting. The pretty gazebo with hot tub provides a private spot for relaxation after a day of gardening. Lots of room to expand if desired or build your dream workshop or artist studio. Geo-thermal heating and cooling is economical, efficient, and green energy. Conveniently located just 20 minutes from Waterloo and 20 minutes from Stratford, this exceptional property offers the serenity of village living while remaining close to major amenities and commuter routes. A rare opportunity to own an exquisite home in a beautiful rural setting, enjoying the comfort and space today's buyers are looking for.

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

Closing Costs

Mortgage Amount
$819,920
Land Transfer Taxes$16,973
Legal Fees (Est.)
$
Total cash required for closing$223,453

Total Monthly Obligation

$4,925/mo
Mortgage $4,134
Monthly Loss $3,838
Principal$1,088
Interest$3,046
Property Tax$416
Home Insurance$125
Variable Costs$250
Returns
Weight: 25%
Cap Rate
2.0%12
Cash-on-Cash
-13.3%0
5-Year IRR
5.1%11
10-Year IRR
6.8%
Returns Index
7.0/ 100
Growth Sentiment
Weight: 20%
%/yr
Score+50
%/yr
Score+50
%
%
Growth Index
50.0/ 100
GradeD
15/ 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
$33,000/yr
NOI
$20,204/yr
Net Cash Flow
-$2,450/mo
Cash Margin
-89.1%0
Cash Flow Index
0.0/ 100
Risk Profile
Weight: 20%
DSCR
0.413
LTV Ratio
80.0%18
Vacancy Buffer
2.0 mo31
Risk Index
17.4/ 100

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

Comparables

Properties near 5421 King Street

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.