1878 Gordon Street 910, Guelph

$739,900
1878 Gordon Street 910

$739,900

Sold Conditional Escape
22d
Condo Apartment1 Storey/Apt

1878 Gordon Street 910, Guelph

Total Monthly Obligation $4,782

Beds
2
Baths
2
Park
2
Sqft
1600-1799
DOM
22d
Score
19
Yield
7.0%
Cash on Cash
-2.4%
Cap Rate
4.1%
5Y IRR
13.7%
10Y IRR
13.1%
Property Type-Condo Apartment
MLS® Number-X13848566
Beds-2
Bathrooms-2
Size-1600-1799 sqft
Listed on site-Oct 1, 2026
Style-1 Storey/Apt
Building Type-Condo Apartment
Age-0-5
Taxes-$6,708.96 (2025)
Maintenance-$1,038.69/mo
Locker-Owned
Parking-2 - Underground
Basement-None
Heating-Forced Air (Other)
Brokerage-Planet Realty Inc
Cooling-Central Air
Laundry-Yes
Fireplace-Electric
Pool-None
Exterior-Concrete, Brick
Possession-Flexible but prefer a long closing
Neighbourhood-Pineridge/Westminster Woods
Title-Residential Condo & Other

No agent assigned

Designed with an unmistakable sense of scale and presence, this landmark corner suite in Gordon Square Tower 1 offers a masterful balance of expansive living and intentional privacy. Framed by soaring ceilings and floor-to-ceiling windows, the 1,632 sq. ft. interior is bathed in natural light from a desirable northeast exposure. The space is anchored by 7" wide, engineered hardwood that runs seamlessly from room to room throughout the condo, creating a sophisticated backdrop for the chef-inspired kitchen equipped with premium built-in appliances and a dedicated cooktop. The 'winged' floorplan ensures maximum seclusion, separating the guest bedroom from a primary sanctuary that boasts a generous walk-in closet and a dual-vanity ensuite. Beyond the aesthetic, this residence offers the rare logistical luxury of two side-by-side parking spaces and a large storage locker on the P1 level. Positioned just steps from South Guelph's finest dining with effortless 401 access, this residence provides a seamless transition for those who demand the convenience of a condominium without sacrificing the space, functionality, or sophistication of a luxury home.

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

Closing Costs

Mortgage Amount
$591,920
Land Transfer Taxes$11,273
Legal Fees (Est.)
$
Total cash required for closing$160,753

Total Monthly Obligation

$4,782/mo
Mortgage $2,985
Monthly Loss $3,997
Principal$785
Interest$2,199
Property Tax$559
Condo Fees$1,039
Home Insurance$50
Variable Costs$150
Returns
Weight: 25%
Cap Rate
3.3%21
Cash-on-Cash
-6.9%1
5-Year IRR
10.4%38
10-Year IRR
11.1%
Returns Index
20.1/ 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
$51,480/yr
NOI
$24,759/yr
Net Cash Flow
-$921/mo
Cash Margin
-21.5%0
Cash Flow Index
0.1/ 100
Risk Profile
Weight: 20%
DSCR
0.6910
LTV Ratio
80.0%18
Vacancy Buffer
2.0 mo31
Risk Index
19.6/ 100

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

Comparables

Properties near 1878 Gordon Street 910

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.