192 Benninger Drive, Kitchener

$1,077,800
192 Benninger Drive

$1,077,800

New
29d
Detached2-Storey

192 Benninger Drive, Kitchener

Total Monthly Obligation $4,923

Beds
6
Baths
5
Park
2
Sqft
2500-3000
DOM
29d
Score
19
Yield
4.6%
Cash on Cash
-2.1%
Cap Rate
4.1%
5Y IRR
13.9%
10Y IRR
13.3%
Property Type-Detached
MLS® Number-X13822242
Beds-6
Bathrooms-5
Size-2500-3000 sqft
Lot Size-36 × 104 ft
Listed on site-Sep 24, 2026
Style-2-Storey
Building Type-Detached
Taxes-$2,404 (2026)
Parking-4 - Attached
Basement-Finished, Finished with Walk-Out
Heating-Forced Air (Gas)
Brokerage-RE/MAX REAL ESTATE CENTRE INC.
Cooling-Central Air
Laundry-No
Fireplace-No
Pool-None
Facing-South
Exterior-Brick, Vinyl Siding
Roof-Asphalt Shingle
Foundation-Poured Concrete
Sewer-Sewer
Possession-6 Months from a firm offer
Title-Residential Freehold

No agent assigned

***FINISHED BASEMENT INCLUDED**** Welcome to this exceptional brand-new home in the highly sought-after Trussler West community in Kitchener. Thoughtfully designed for modern living, this stunning 5-bedroom residence features two luxurious primary suites, each with its own private ensuite-perfect for multi-generational families or those seeking extra comfort and flexibility. From the moment you step inside, you'll appreciate the 9-foot ceilings on the main floor, creating a bright and open atmosphere. The home is finished with engineered hardwood flooring throughout the main level and staircase, complemented by upgraded trim and impressive 8-foot doors that add a touch of elegance throughout. The chef-inspired kitchen is a true highlight, featuring "SPICE KITCHEN", extended upper cabinetry, quartz countertops, a stylish quartz backsplash, and soft-close drawers and cabinets-perfectly blending function and design. Pot lights enhance the space, adding warmth and modern appeal. Upstairs, spacious bedrooms provide comfort for the entire family, while the dual primary suites offer a rare and highly desirable layout. The home also includes upper-level laundry cabinetry for added convenience. The finished basement adds incredible value and versatility, complete with a rec room, additional bedroom, and full bathroom-ideal for extended family, guests, or future rental potential. Additional premium features include central air conditioning, quality finishes throughout, and the opportunity to personalize certain design elements to suit your style. 5 Appliances Included.

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

Closing Costs

Mortgage Amount
$862,240
Land Transfer Taxes$18,031
Legal Fees (Est.)
$
Total cash required for closing$235,091

Total Monthly Obligation

$4,923/mo
Mortgage $4,348
Monthly Loss $3,779
Principal$1,144
Interest$3,203
Property Tax$200
Home Insurance$125
Variable Costs$250
Returns
Weight: 25%
Cap Rate
3.5%23
Cash-on-Cash
-6.1%2
5-Year IRR
10.7%41
10-Year IRR
11.1%
Returns Index
21.5/ 100
Growth Sentiment
Weight: 20%
%/yr
Score+50
%/yr
Score+50
%
%
Growth Index
50.0/ 100
GradeD
19/ 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
$50,040/yr
NOI
$38,132/yr
Net Cash Flow
-$1,170/mo
Cash Margin
-28.1%0
Cash Flow Index
0.0/ 100
Risk Profile
Weight: 20%
DSCR
0.7311
LTV Ratio
80.0%18
Vacancy Buffer
1.9 mo30
Risk Index
19.8/ 100

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

Comparables

Properties near 192 Benninger 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.