171 Otterbein Road, Kitchener

$899,900
171 Otterbein Road

$899,900

New
22d
Detached2-Storey

171 Otterbein Road, Kitchener

Total Monthly Obligation $4,005

Beds
3
Baths
3
Park
2
Sqft
1500-2000
DOM
22d
Score
18
Yield
3.8%
Cash on Cash
-4.9%
Cap Rate
3.5%
5Y IRR
11.7%
10Y IRR
11.5%
Property Type-Detached
MLS® Number-X13849358
Beds-3
Bathrooms-3
Size-1500-2000 sqft
Lot Size-79 × 59 ft
Listed on site-Oct 1, 2026
Style-2-Storey
Building Type-Detached
Age-New
Parking-4 - Attached
Basement-Full, Unfinished
Heating-Forced Air (Gas)
Brokerage-RE/MAX TWIN CITY REALTY INC.
Cooling-None
Laundry-No
Fireplace-No
Pool-None
Facing-North
Exterior-Brick, Vinyl Siding
Roof-Asphalt Shingle
Foundation-Poured Concrete
Sewer-Sewer
Possession-Immediate
Title-Residential Freehold

No agent assigned

Time is running out to take advantage of the HST rebate. Exceptional Value - HST Rebate Already Applied to the Purchase Price! Enjoy significant upfront savings with the HST rebate already reflected in the advertised price, making this brand-new home an outstanding opportunity for eligible buyers. Built by the trusted team at James Gies Construction, this beautifully designed 1,800 sq. ft. single detached home offers the perfect blend of style, comfort, and functionality for today's family. The open-concept main floor features 9-foot ceilings, luxury vinyl plank flooring, a spacious kitchen with quartz countertops, a generous dinette for family meals, and a bright great room ideal for relaxing or entertaining. A convenient main-floor powder room completes the thoughtfully designed layout. Upstairs, you'll find 3 spacious bedrooms with cozy broadloom, including a private primary suite featuring a walk-in closet and a stylish ensuite. The second-floor laundry room adds everyday convenience and makes family life just a little easier. Ideally located with quick access to Waterloo, Cambridge, Guelph, and the GTA, this home offers the perfect balance of small-town living and convenient commuting. With quality craftsmanship, modern finishes, a functional family-friendly layout, and the HST rebate already built into the purchase price, this is an exceptional opportunity to own a brand-new home at incredible value. Don't miss your chance to make it yours!

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

Closing Costs

Mortgage Amount
$719,920
Land Transfer Taxes$14,473
Legal Fees (Est.)
$
Total cash required for closing$195,953

Total Monthly Obligation

$4,005/mo
Mortgage $3,630
Monthly Loss $3,050
Principal$955
Interest$2,675
Home Insurance$125
Variable Costs$250
Returns
Weight: 25%
Cap Rate
2.9%18
Cash-on-Cash
-8.9%1
5-Year IRR
8.5%26
10-Year IRR
9.3%
Returns Index
14.3/ 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
$34,284/yr
NOI
$26,356/yr
Net Cash Flow
-$1,434/mo
Cash Margin
-50.2%0
Cash Flow Index
0.0/ 100
Risk Profile
Weight: 20%
DSCR
0.617
LTV Ratio
80.0%18
Vacancy Buffer
2.4 mo38
Risk Index
21.2/ 100

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

Comparables

Properties near 171 Otterbein Road

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.