25 Radcliffe Drive, Kitchener

$679,900
25 Radcliffe Drive

$679,900

New
16d
DetachedBacksplit 4

25 Radcliffe Drive, Kitchener

Total Monthly Obligation $3,454

HausQ Valuation Report
Beds
5
Baths
2
Park
2
Sqft
1100-1500
DOM
16d
Score
21
Yield
5.4%
Cash on Cash
-0.6%
Cap Rate
4.4%
5Y IRR
15.1%
10Y IRR
14.2%
Property Type-Detached
MLS® Number-X13874370
Beds-5
Bathrooms-2
Size-1100-1500 sqft
Lot Size-40 × 150 ft
Listed on site-Oct 7, 2026
Style-Backsplit 4
Building Type-Detached
Taxes-$4,043 (2025)
Parking-3 - Attached
Basement-Finished
Heating-Forced Air (Gas)
Brokerage-HOMELIFE/VISION REALTY INC.
Cooling-Central Air
Laundry-No
Fireplace-Yes
Pool-None
Facing-South
Exterior-Brick
Roof-Asphalt Shingle
Foundation-Concrete
Sewer-Sewer
Possession-Flexible
Title-Residential Freehold

No agent assigned

Welcome To 25 Radcliffe Drive Your Family's Next Home Awaits. Live In Desirable Laurentian Hills Kitchener. This Spacious Detached 3 Bed 2 Bath, 4 Level Backsplit Is Sure To Impress: Recently Updated And Painted With New Kitchen W/ Granite Counters And Custom Kitchen Island /Breakfast Bar, All New Flooring And Baseboards Throughout, 2 Renovated Bathrooms, And Completely Finished Basement. Two Separate Living Areas, Sit By The Cozy Fireplace And Relax Or Create New Memories. Set On A Large 40x150 Lot, The Private Fully Fenced Backyard Gives You Lots Of Room To Enjoy Your Weekends Or Evenings. Walk Out To The Sun Filled Full Sized Rear Deck, In Your Private Back Yard, BBQ, Or Even Room For A POOL. Located In Prime Location. Garage Parking, Quiet Pocket Of Kitchener, Steps Away To Great Schools, Public Transit And Park. Easy Access To 401. Great Family Layout And A Great Family Neighbourhood.

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

Closing Costs

Mortgage Amount
$543,920
Land Transfer Taxes$10,073
Legal Fees (Est.)
$
Total cash required for closing$147,553

Total Monthly Obligation

$3,454/mo
Mortgage $2,743
Monthly Loss $2,733
Principal$722
Interest$2,021
Property Tax$337
Home Insurance$125
Variable Costs$250
Returns
Weight: 25%
Cap Rate
3.6%23
Cash-on-Cash
-5.6%2
5-Year IRR
11.2%44
10-Year IRR
11.5%
Returns Index
23.0/ 100
Growth Sentiment
Weight: 20%
%/yr
Score+50
%/yr
Score+50
%
%
Growth Index
50.0/ 100
GradeD
21/ 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
$36,900/yr
NOI
$24,667/yr
Net Cash Flow
-$687/mo
Cash Margin
-22.3%0
Cash Flow Index
0.1/ 100
Risk Profile
Weight: 20%
DSCR
0.7512
LTV Ratio
80.0%18
Vacancy Buffer
2.8 mo45
Risk Index
25.2/ 100

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

Comparables

Properties near 25 Radcliffe 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.