935 Chapel Hill Court, Kitchener

$935,000
935 Chapel Hill Court

$935,000

New
21d
Detached2-Storey

935 Chapel Hill Court, Kitchener

Total Monthly Obligation $4,695

HausQ Valuation Report
Beds
5
Baths
4
Park
4
Sqft
1500-2000
DOM
21d
Score
16
Yield
4.0%
Cash on Cash
-7.1%
Cap Rate
3.1%
5Y IRR
10.0%
10Y IRR
10.2%
Property Type-Detached
MLS® Number-X13858390
Beds-5
Bathrooms-4
Size-1500-2000 sqft
Lot Size-30.23 × 129.07 ft
Listed on site-Oct 2, 2026
Style-2-Storey
Building Type-Detached
Taxes-$6,580 (2025)
Parking-5 - Attached
Basement-Finished
Heating-Forced Air (Gas)
Brokerage-SUMMIT REALTY EXPERTS INC.
Cooling-Other
Laundry-No
Fireplace-No
Pool-None
Facing-North
Exterior-Brick Front, Stone
Roof-Other
Foundation-Other
Sewer-Sewer
Possession-Flexible
Title-Residential Freehold

No agent assigned

Mortgage Helper! Stunning upgraded 3-bedroom home with a legal 2-bedromm walkout basement offering excellent Rental income potential. Situated on a cul-de-sac in a sought-after newer subdivison, this home features numerous builder upgrades, a premium backyard deck, exposed aggregate driveway with 4-car parking plus one in a garage, and modern finishes throughout. An exceptional opportunity for families and investors alike!

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

Closing Costs

Mortgage Amount
$748,000
Land Transfer Taxes$15,175
Legal Fees (Est.)
$
Total cash required for closing$203,675

Total Monthly Obligation

$4,695/mo
Mortgage $3,772
Monthly Loss $3,702
Principal$992
Interest$2,779
Property Tax$548
Home Insurance$125
Variable Costs$250
Returns
Weight: 25%
Cap Rate
2.4%14
Cash-on-Cash
-11.1%1
5-Year IRR
6.9%18
10-Year IRR
8.2%
Returns Index
10.2/ 100
Growth Sentiment
Weight: 20%
%/yr
Score+50
%/yr
Score+50
%
%
Growth Index
50.0/ 100
GradeD
16/ 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
$37,740/yr
NOI
$22,886/yr
Net Cash Flow
-$1,864/mo
Cash Margin
-59.3%0
Cash Flow Index
0.0/ 100
Risk Profile
Weight: 20%
DSCR
0.515
LTV Ratio
80.0%18
Vacancy Buffer
2.1 mo32
Risk Index
18.4/ 100

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

Comparables

Properties near 935 Chapel Hill Court

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.