2 Worton Avenue 18, Guelph

$450,000
2 Worton Avenue 18

$450,000

New
25d
Condo Townhouse2-Storey

2 Worton Avenue 18, Guelph

Total Monthly Obligation $2,773

HausQ Valuation Report
Beds
3
Baths
1
Park
1
Sqft
1000-1199
DOM
25d
Score
22
Yield
6.8%
Cash on Cash
-0.8%
Cap Rate
4.4%
5Y IRR
14.9%
10Y IRR
14.1%
Property Type-Condo Townhouse
MLS® Number-X13837502
Beds-3
Bathrooms-1
Size-1000-1199 sqft
Listed on site-Sep 28, 2026
Style-2-Storey
Building Type-Condo Townhouse
Taxes-$3,089 (2025)
Maintenance-$500/mo
Locker-None
Parking-2 - Attached
Basement-Finished
Heating-Baseboard (Electric)
Brokerage-Home Trust Real Estate Brokerage Ltd.
Cooling-None
Laundry-No
Fireplace-Natural Gas
Pool-None
Exterior-Brick, Aluminum Siding
Foundation-Concrete
Possession-TBD
Neighbourhood-Willow West/Sugarbush/West Acres
Title-Residential Condo & Other

No agent assigned

Charming condo, nestled in a quiet and sought after west-end of Guelph. Freshly renovated with new laminate and carpet, a brand new kitchen and appliances and updated bathroom. Three spacious bedrooms on the upper floor, and a finished renovated basement, fenced and gated backyard, garage, driveway and access to visitor parking. Minutes to amenities including Costco, Zehrs, great schools, parks and walking trails. Perfect for retirees downsizing or young families. Move-in ready! Priced to sell, this is an opportunity you don't want to miss out on.

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

Closing Costs

Mortgage Amount
$360,000
Land Transfer Taxes$5,475
Legal Fees (Est.)
$
Total cash required for closing$96,975

Total Monthly Obligation

$2,773/mo
Mortgage $1,815
Monthly Loss $2,295
Principal$478
Interest$1,338
Property Tax$257
Condo Fees$500
Home Insurance$50
Variable Costs$150
Returns
Weight: 25%
Cap Rate
3.5%23
Cash-on-Cash
-6.0%2
5-Year IRR
11.1%43
10-Year IRR
11.6%
Returns Index
22.5/ 100
Growth Sentiment
Weight: 20%
%/yr
Score+50
%/yr
Score+50
%
%
Growth Index
50.0/ 100
GradeD
22/ 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
$30,468/yr
NOI
$15,932/yr
Net Cash Flow
-$487/mo
Cash Margin
-19.2%0
Cash Flow Index
0.1/ 100
Risk Profile
Weight: 20%
DSCR
0.7311
LTV Ratio
80.0%18
Vacancy Buffer
3.4 mo59
Risk Index
29.4/ 100

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

Comparables

Properties near 2 Worton Avenue 18

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.