256 Shakespeare Drive, Waterloo

$1,150,000
256 Shakespeare Drive

$1,150,000

New
17d
Detached2-Storey

256 Shakespeare Drive, Waterloo

Total Monthly Obligation $5,597

Beds
4
Baths
3
Park
4
Sqft
2000-2500
DOM
17d
Score
15
Yield
3.5%
Cash on Cash
-8.8%
Cap Rate
2.7%
5Y IRR
8.7%
10Y IRR
9.2%
Property Type-Detached
MLS® Number-X13867456
Beds-4
Bathrooms-3
Size-2000-2500 sqft
Lot Size-74.77 × 133 ft
Listed on site-Oct 6, 2026
Style-2-Storey
Building Type-Detached
Taxes-$7,003.75 (2026)
Parking-6 - Attached
Basement-Full, Unfinished
Heating-Forced Air (Gas)
Brokerage-ENGEL & VOLKERS TORONTO CENTRAL
Cooling-Central Air
Laundry-No
Fireplace-No
Pool-Community
Facing-North
Exterior-Aluminum Siding, Brick
Roof-Asphalt Shingle
Foundation-Poured Concrete
Sewer-Sewer
Possession-Flexible
Title-Residential Freehold

No agent assigned

Nestled on one of Waterloo's most sought-after streets in prestigious Beechwood, this beautifully two-storey home offers over 2,200 sq. ft. of well-designed living space on a private, mature 74' x 133' lot . Featuring 4 spacious bedrooms, 3 bathrooms, including a renovated primary ensuite with a walk-in shower, this home is perfect for growing families. The bright chef's kitchen boasts a large centre island, breakfast bar, and overlooks the inviting family room with skylights. Enjoy hardwood flooring, generous principal rooms, a convenient main-floor laundry, and a unfinished lower level ideal for future recreation room. Step outside to the backyard surrounded by mature trees, offering exceptional privacy for entertaining or relaxing. Located in the highly desirable Beechwood community, residents have the opportunity to join the Beechwood Community Pool and Tennis Association. Just minutes from the University of Waterloo, Wilfrid Laurier University, Waterloo Park, shopping, restaurants, scenic walking trails, and top-rated public and Catholic schools. Quick access to transit, the ION LRT. A rare opportunity to own a family home in one of Waterloo's premier neighbourhoods.

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

Closing Costs

Mortgage Amount
$920,000
Land Transfer Taxes$19,475
Legal Fees (Est.)
$
Total cash required for closing$250,975

Total Monthly Obligation

$5,597/mo
Mortgage $4,639
Monthly Loss $4,377
Principal$1,221
Interest$3,418
Property Tax$584
Home Insurance$125
Variable Costs$250
Returns
Weight: 25%
Cap Rate
2.2%13
Cash-on-Cash
-12.3%0
5-Year IRR
5.9%14
10-Year IRR
7.4%
Returns Index
8.3/ 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
$40,752/yr
NOI
$25,173/yr
Net Cash Flow
-$2,541/mo
Cash Margin
-74.8%0
Cash Flow Index
0.0/ 100
Risk Profile
Weight: 20%
DSCR
0.454
LTV Ratio
80.0%18
Vacancy Buffer
1.7 mo27
Risk Index
16.3/ 100

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

Comparables

Properties near 256 Shakespeare 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.