73 BELTON Drive, Kitchener

$594,900
73 BELTON Drive

$594,900

New
3d
DetachedBungalow

73 BELTON Drive, Kitchener

Total Monthly Obligation $3,125

Beds
4
Baths
1
Park
3
Sqft
700-1100
DOM
3d
Score
23
Yield
6.1%
Cash on Cash
1.8%
Cap Rate
5.0%
5Y IRR
17.0%
10Y IRR
15.7%
Property Type-Detached
MLS® Number-X14101340
Beds-4
Bathrooms-1
Size-700-1100 sqft
Lot Size-33.16 × 162.17 ft
Listed on site-Oct 20, 2026
Style-Bungalow
Building Type-Detached
Age-51-99
Taxes-$4,206 (2025)
Parking-3 - Carport
Basement-Finished, Full, Walk-Out, Separate Entrance
Heating-Forced Air (Gas)
Brokerage-RE/MAX TWIN CITY REALTY INC.
Cooling-Central Air
Laundry-No
Fireplace-No
Pool-None
Facing-South
Exterior-Brick
Roof-Asphalt Shingle
Foundation-Poured Concrete
Sewer-Sewer
Possession-FLEXIBLE
Title-Residential Freehold

No agent assigned

Welcome to 73 Belton Drive, a beautifully maintained bungalow tucked away at the quiet end of a court in Kitchener's desirable Victoria Hills neighbourhood. Situated on an impressive pie-shaped lot with no rear neighbours, this inviting home offers 3+1 bedrooms, versatile living spaces and a peaceful backyard retreat surrounded by mature trees. The main level welcomes you with a spacious, sun-filled front living room, creating a warm and inviting space for relaxing or entertaining. The functional kitchen features classic wood cabinetry, stainless steel appliances, a centre island & a comfortable dinette area, perfect for everyday family meals. Three generously sized bedrooms, including the primary bedroom, and a shared 4-piece bathroom complete the main living area. The fully finished lower level offers even more room to enjoy, featuring a cozy recreation room with a gas fireplace, an additional bedroom & a spacious laundry room with a walkout to the backyard, providing the convenience of a separate entrance. A large workshop with access to a cold room offers exceptional space for hobbies, projects and additional storage. Step outside to discover the true highlight of this property - a large, fully enjoyable backyard surrounded by mature trees, offering privacy, tranquility & no rear neighbours. The expansive three-level deck provides the perfect setting for outdoor entertaining, summer barbecues or simply relaxing while taking in the peaceful surroundings. A garden shed adds convenient outdoor storage. With parking for three vehicles, including a covered carport, this home offers both comfort and practicality. Ideally located close to St. Mary's Hospital, Highway 7/8, Downtown Kitchener, shopping, schools and everyday amenities, you'll enjoy the convenience of city living while tucked away in a quiet, established neighbourhood. A rare opportunity to enjoy a spacious lot, a versatile walkout basement and a peaceful court location in the heart of Kitchener.

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

Closing Costs

Mortgage Amount
$475,920
Land Transfer Taxes$8,373
Legal Fees (Est.)
$
Total cash required for closing$128,853

Total Monthly Obligation

$3,125/mo
Mortgage $2,400
Monthly Loss $2,494
Principal$631
Interest$1,768
Property Tax$351
Home Insurance$125
Variable Costs$250
Returns
Weight: 25%
Cap Rate
4.0%27
Cash-on-Cash
-3.8%3
5-Year IRR
12.7%55
10-Year IRR
12.7%
Returns Index
28.7/ 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
$36,300/yr
NOI
$23,964/yr
Net Cash Flow
-$403/mo
Cash Margin
-13.3%0
Cash Flow Index
0.3/ 100
Risk Profile
Weight: 20%
DSCR
0.8316
LTV Ratio
80.0%18
Vacancy Buffer
3.1 mo51
Risk Index
28.4/ 100

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

Comparables

Properties near 73 BELTON 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.