325 Kading Crescent, Woodstock

$539,900
325 Kading Crescent

$539,900

New
8d
Att/Row/Townhouse2-Storey

325 Kading Crescent, Woodstock

Total Monthly Obligation $2,553

HausQ Valuation Report
Beds
3
Baths
3
Park
1
Sqft
1500-2000
DOM
8d
Score
25
Yield
5.6%
Cash on Cash
2.6%
Cap Rate
5.1%
5Y IRR
17.6%
10Y IRR
16.3%
Property Type-Att/Row/Townhouse
MLS® Number-X14085982
Beds-3
Bathrooms-3
Size-1500-2000 sqft
Lot Size-6.09 × 31.5 ft
Listed on site-Oct 15, 2026
Style-2-Storey
Building Type-Att/Row/Townhouse
Parking-2 - Attached
Basement-Unfinished, Walk-Out
Heating-Forced Air (Gas)
Brokerage-Revel Realty Inc Brokerage
Cooling-Central Air
Laundry-No
Fireplace-No
Pool-None
Facing-East
Exterior-Brick Veneer, Vinyl Siding
Roof-Asphalt Shingle
Foundation-Poured Concrete
Sewer-Sewer
Possession-immediate/flexible
Neighbourhood-Woodstock - South
Title-Residential Freehold

No agent assigned

Modern new 1660 sq ft walkout townhome built by local builder Deroo Bros. Ventures. For a limited time save the HST, The price advertised is the total price on home with HST savings. These townhomes feature 3 bedrooms and 2.5 bathrooms, designed with comfort and functionality in mind. The open-concept main floor offers a bright seamless flow ideal for everyday living and entertaining. The walkout basement provides additional space with direct outdoor access and is ready for future customization. Conveniently located with quick highway access. As a new build, taxes are to be assessed, and the legal description and lot size will be finalized closer to closing. The Price advertised on this Listing does not include HST and reflects the Proposed New Enhanced HST Rebate for New Construction Homes to be available to Qualified Purchasers for their use as a Primary Residence to take effect on Agreements signed from April 1, 2026 until March 31, 2027.

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

Closing Costs

Mortgage Amount
$431,920
Land Transfer Taxes$7,273
Legal Fees (Est.)
$
Total cash required for closing$116,753

Total Monthly Obligation

$2,553/mo
Mortgage $2,178
Monthly Loss $1,980
Principal$573
Interest$1,605
Home Insurance$125
Variable Costs$250
Returns
Weight: 25%
Cap Rate
4.2%29
Cash-on-Cash
-3.0%4
5-Year IRR
13.2%59
10-Year IRR
13.0%
Returns Index
30.8/ 100
Growth Sentiment
Weight: 20%
%/yr
Score+50
%/yr
Score+50
%
%
Growth Index
50.0/ 100
GradeD
25/ 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
$30,144/yr
NOI
$22,630/yr
Net Cash Flow
-$292/mo
Cash Margin
-11.6%0
Cash Flow Index
0.5/ 100
Risk Profile
Weight: 20%
DSCR
0.8718
LTV Ratio
80.0%18
Vacancy Buffer
3.7 mo64
Risk Index
33.4/ 100

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

Comparables

Properties near 325 Kading Crescent

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.