25 Kay Crescent LL02, Guelph

$385,000
25 Kay Crescent LL02

$385,000

New
21d
Condo ApartmentApartment

25 Kay Crescent LL02, Guelph

Total Monthly Obligation $2,563

Beds
2
Baths
1
Park
1
Sqft
800-899
DOM
21d
Score
22
Yield
7.5%
Cash on Cash
-0.1%
Cap Rate
4.6%
5Y IRR
15.5%
10Y IRR
14.6%
Property Type-Condo Apartment
MLS® Number-X13856090
Beds-2
Bathrooms-1
Size-800-899 sqft
Listed on site-Oct 2, 2026
Style-Apartment
Building Type-Condo Apartment
Age-6-10
Taxes-$3,816 (2025)
Maintenance-$492/mo
Locker-Exclusive
Parking-1 - None
Basement-None
Heating-Forced Air (Gas)
Brokerage-ROYAL LEPAGE RCR REALTY
Cooling-Central Air
Laundry-No
Fireplace-No
Pool-None
Exterior-Brick, Vinyl Siding
Roof-Flat
Possession-Immediate
Neighbourhood-Pineridge/Westminster Woods
Title-Residential Condo & Other

No agent assigned

Amazing Value! Most affordable 2 bedroom unit in south end. This beautifully maintained 2-bedroom condo offers the perfect balance of style, comfort, and convenience. The bright kitchen is a standout feature, offering plenty of storage space, stainless steel appliances, and marble countertops. The spacious living room flows seamlessly into the covered balcony through sliding doors, providing a perfect space for relaxation or enjoying the outdoors. Ground floor balcony offers privacy with exposure to greenspace. Both bedrooms are generously sized, with large windows that allow natural light to flood the space, making the rooms feel open and airy. The in-suite laundry adds an extra layer of convenience, while the tidy 4-piece bathroom completes this well-rounded home. Located in the sought-after south end of Guelph, this condo is just minutes away from a variety of restaurants, shopping centers, a local theatre, fitness centre and bus routes. Major commuter routes are easily accessible, offering a quick and convenient drive in and out of the city. Whether you're a first-time homebuyer, downsizing, or looking for an investment property, this condo offers a fantastic opportunity to live in one of Guelphs most desirable neighborhoods! Vacant Unit Priced To Sell! Some Photos Virtually Staged.

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

Closing Costs

Mortgage Amount
$308,000
Land Transfer Taxes$4,250
Legal Fees (Est.)
$
Total cash required for closing$82,750

Total Monthly Obligation

$2,563/mo
Mortgage $1,553
Monthly Loss $2,154
Principal$409
Interest$1,144
Property Tax$318
Condo Fees$492
Home Insurance$50
Variable Costs$150
Returns
Weight: 25%
Cap Rate
3.6%23
Cash-on-Cash
-5.9%2
5-Year IRR
11.3%45
10-Year IRR
11.8%
Returns Index
23.2/ 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
$28,764/yr
NOI
$13,768/yr
Net Cash Flow
-$406/mo
Cash Margin
-16.9%0
Cash Flow Index
0.2/ 100
Risk Profile
Weight: 20%
DSCR
0.7411
LTV Ratio
80.0%18
Vacancy Buffer
3.7 mo64
Risk Index
31.3/ 100

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

Comparables

Properties near 25 Kay Crescent LL02

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.