1323 Queen Street 125, Wilmot

$479,900
1323 Queen Street 125

$479,900

New
16d
DetachedBungalow

1323 Queen Street 125, Wilmot

Total Monthly Obligation $2,528

HausQ Valuation Report
Beds
1
Baths
1
Park
3
Sqft
< 700
DOM
16d
Score
18
Yield
3.8%
Cash on Cash
-8.4%
Cap Rate
2.8%
5Y IRR
9.0%
10Y IRR
9.5%
Property Type-Detached
MLS® Number-X13870394
Beds-1
Bathrooms-1
Size-< 700 sqft
Lot Size-50.43 × 137.79 ft
Listed on site-Oct 7, 2026
Style-Bungalow
Building Type-Detached
Taxes-$2,612 (2025)
Parking-3 - None
Basement-None
Heating-Water (Electric)
Brokerage-RE/MAX TWIN CITY REALTY INC.
Cooling-Window Unit(s)
Laundry-No
Fireplace-Propane
Pool-None
Facing-East
Exterior-Vinyl Siding, Wood
Roof-Asphalt Shingle
Foundation-Unknown
Sewer-Septic
Possession-Flexible
Title-Residential Freehold

No agent assigned

Imagine a quiet 4 season waterfront cottage just minutes from Kitchener, tucked on a private lot near the end of a lane in the woods. This year-round, fully winterized one-bed, one-bath home suits a retired couple, a young couple, or someone seeking a peaceful retreat close to the city. A double, tiered deck overlooks the water and provides an amazing spot for wildlife viewing-ospreys, bald eagles, snapping turtles, and migratory birds are often seen! Fish from the shore or paddle at sunset. The property includes a powered shed for storage or small workshop, and offers a rural lifestyle but close to everything while living a relaxed lakeside vibe without a long drive north.

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

Closing Costs

Mortgage Amount
$383,920
Land Transfer Taxes$6,073
Legal Fees (Est.)
$
Total cash required for closing$103,553

Total Monthly Obligation

$2,528/mo
Mortgage $1,936
Monthly Loss $2,019
Principal$509
Interest$1,426
Property Tax$218
Home Insurance$125
Variable Costs$250
Returns
Weight: 25%
Cap Rate
1.9%11
Cash-on-Cash
-13.7%0
5-Year IRR
4.9%11
10-Year IRR
6.7%
Returns Index
6.7/ 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
$18,000/yr
NOI
$9,088/yr
Net Cash Flow
-$1,178/mo
Cash Margin
-78.6%0
Cash Flow Index
0.0/ 100
Risk Profile
Weight: 20%
DSCR
0.393
LTV Ratio
80.0%18
Vacancy Buffer
3.8 mo66
Risk Index
29.2/ 100

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

Comparables

Properties near 1323 Queen Street 125

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.