30 Green Valley Drive W #36, Kitchener

$475,000
30 Green Valley Drive W #36

$475,000

New
21d
Condo Townhouse3-Storey

30 Green Valley Drive W #36, Kitchener

Total Monthly Obligation $3,009

Beds
3
Baths
3
Park
1
Sqft
2000-2249
DOM
21d
Score
23
Yield
7.4%
Cash on Cash
1.0%
Cap Rate
4.8%
5Y IRR
16.4%
10Y IRR
15.3%
Property Type-Condo Townhouse
MLS® Number-X13858994
Beds-3
Bathrooms-3
Size-2000-2249 sqft
Listed on site-Oct 2, 2026
Style-3-Storey
Building Type-Condo Townhouse
Age-51-99
Taxes-$2,876 (2025)
Maintenance-$653/mo
Locker-None
Parking-2 - Attached
Basement-Full, Finished
Heating-Forced Air (Gas)
Brokerage-ENGEL & VOLKERS TORONTO CENTRAL
Cooling-Central Air
Laundry-No
Fireplace-No
Pool-None
Exterior-Brick, Brick Front
Roof-Asphalt Shingle
Foundation-Poured Concrete
Possession-tenant requires 60 days notice
Title-Residential Condo & Other

No agent assigned

END UNIT BACKS ONTO GREEN SPACE COMMUNITY POOL - Welcome to 30 Green Valley Drive, Unit 36, a spacious end-unit townhome offering 2080 sq ft of living space with a combination of comfort, privacy and outdoor space. Ideally positioned at the end of the row and backing onto green space, this home enjoys a peaceful setting with a private yard and direct access to the outdoors. The main level features a newly renovated eat-in kitchen with ample cupboard space, stainless steel appliances, stainless steel sink, quartz countertop, subway tile backsplash. A separate dining room and a bright spacious living room with french doors, providing plenty of room for both everyday living and entertaining. A convenient two-piece powder room completes the main floor. Upstairs, you'll find three bedrooms and two full bathrooms, including a spacious primary suite featuring a three-piece ensuite with a walk-in glass shower and walk-in closet. The finished lower level offers additional living space and features patio doors leading directly to the deck and backyard, creating an easy connection to the outdoors and offering even more flexibility for family living, entertaining or relaxing. A single-car garage and parking for an additional car in the driveway. Added bonus of the community pool. Furnace and A/C - 2 years old. An excellent opportunity for buyers looking for a spacious home in a quiet setting with green-space views, outdoor living and the added benefit of being an end unit.

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

Closing Costs

Mortgage Amount
$380,000
Land Transfer Taxes$5,975
Legal Fees (Est.)
$
Total cash required for closing$102,475

Total Monthly Obligation

$3,009/mo
Mortgage $1,916
Monthly Loss $2,504
Principal$504
Interest$1,412
Property Tax$240
Condo Fees$653
Home Insurance$50
Variable Costs$150
Returns
Weight: 25%
Cap Rate
3.9%26
Cash-on-Cash
-4.4%3
5-Year IRR
12.4%53
10-Year IRR
12.7%
Returns Index
27.5/ 100
Growth Sentiment
Weight: 20%
%/yr
Score+50
%/yr
Score+50
%
%
Growth Index
50.0/ 100
GradeD
23/ 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
$35,160/yr
NOI
$18,532/yr
Net Cash Flow
-$372/mo
Cash Margin
-12.7%0
Cash Flow Index
0.4/ 100
Risk Profile
Weight: 20%
DSCR
0.8114
LTV Ratio
80.0%18
Vacancy Buffer
3.2 mo53
Risk Index
28.7/ 100

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

Comparables

Properties near 30 Green Valley Drive W #36

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.