158 Waters Way, Wellington North

$579,900
158 Waters Way

$579,900

New
23d
Att/Row/Townhouse2-Storey

158 Waters Way, Wellington North

Total Monthly Obligation $2,991

Beds
4
Baths
3
Park
1
Sqft
1100-1500
DOM
23d
Score
19
Yield
4.7%
Cash on Cash
-3.8%
Cap Rate
3.8%
5Y IRR
12.6%
10Y IRR
12.2%
Property Type-Att/Row/Townhouse
MLS® Number-X13843608
Beds-4
Bathrooms-3
Size-1100-1500 sqft
Lot Size-19.95 × 90.52 ft
Listed on site-Sep 30, 2026
Style-2-Storey
Building Type-Att/Row/Townhouse
Taxes-$3,326.45 (2025)
Parking-2 - Attached
Basement-Unfinished
Heating-Forced Air (Gas)
Brokerage-RE/MAX REAL ESTATE CENTRE INC.
Cooling-Central Air
Laundry-No
Fireplace-No
Pool-None
Facing-North
Exterior-Brick
Roof-Shingles
Foundation-Concrete
Sewer-Sewer
Possession-TBD
Neighbourhood-Arthur
Title-Residential Freehold

No agent assigned

Welcome to your own castle! Beautifully built by Cachet Homes, this impressive home offers style, thoughtful upgrades and a fantastic setting with no home directly across from you-just a beautiful pond and peaceful views! From the covered entrance to the front door, you'll notice the attention to detail throughout. Cachet Homes incorporated engineered beams for added strength and stability, along with construction designed to help eliminate those annoying squeaky floors. Inside, the main floor offers a bright, open-concept layout with plenty of room to live and entertain. The modern kitchen features beautiful stainless-steel appliances, quartz countertops, a drop-in sink and a huge island that's sure to become the heart of the home. Hardwood floors add warmth and style throughout the main living areas. Upstairs, you'll find spacious bedrooms, generous closets and some really impressive spaces with sky-high ceilings. The primary suite features a beautiful ensuite with a glass shower and relaxing soaker tub. One of the features you'll really appreciate when winter arrives is the convenient walkout from the home directly into the finished garage-no more trudging through the snow to get to your car!Outside, enjoy your pond views, a beautiful setting and the opportunity to be among the first homes in the area with a fully fenced yard. And when you're ready to get out and explore, great restaurants, shops, parks and trails are all nearby. This is a home you'll want to see in person-book your private showing today!

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

Closing Costs

Mortgage Amount
$463,920
Land Transfer Taxes$8,073
Legal Fees (Est.)
$
Total cash required for closing$125,553

Total Monthly Obligation

$2,991/mo
Mortgage $2,339
Monthly Loss $2,376
Principal$616
Interest$1,724
Property Tax$277
Home Insurance$125
Variable Costs$250
Returns
Weight: 25%
Cap Rate
2.9%18
Cash-on-Cash
-8.9%1
5-Year IRR
8.6%27
10-Year IRR
9.5%
Returns Index
14.5/ 100
Growth Sentiment
Weight: 20%
%/yr
Score+50
%/yr
Score+50
%
%
Growth Index
50.0/ 100
GradeD
19/ 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
$27,516/yr
NOI
$16,938/yr
Net Cash Flow
-$928/mo
Cash Margin
-40.5%0
Cash Flow Index
0.0/ 100
Risk Profile
Weight: 20%
DSCR
0.607
LTV Ratio
80.0%18
Vacancy Buffer
3.2 mo54
Risk Index
26.5/ 100

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

Comparables

Properties near 158 Waters Way

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.