1878 Gordon Street 101, Guelph

$699,900
1878 Gordon Street 101

$699,900

New
21d
Condo ApartmentApartment

1878 Gordon Street 101, Guelph

Total Monthly Obligation $4,496

Beds
2
Baths
2
Park
1
Sqft
1400-1599
DOM
21d
Score
18
Yield
6.5%
Cash on Cash
-4.1%
Cap Rate
3.7%
5Y IRR
12.4%
10Y IRR
12.1%
Property Type-Condo Apartment
MLS® Number-X13857128
Beds-2
Bathrooms-2
Size-1400-1599 sqft
Listed on site-Oct 2, 2026
Style-Apartment
Building Type-Condo Apartment
Age-0-5
Taxes-$6,425.95 (2026)
Maintenance-$937.49/mo
Locker-None
Parking-1 - Underground
Basement-None
Heating-Forced Air (Other)
Brokerage-REAL BROKER ONTARIO LTD.
Cooling-Central Air
Laundry-Yes
Fireplace-Yes
Pool-None
Exterior-Brick, Concrete Poured
Roof-Flat
Possession-30-59 Days
Neighbourhood-Pineridge/Westminster Woods
Title-Residential Condo & Other

No agent assigned

ELEVATED MAIN-FLOOR LIVING. 10-FT CEILINGS. EXCEPTIONAL AMENITIES. Welcome to 101-1878 Gordon Street, an impressive 2-bedroom, 2-bathroom main-floor condo offering stylish finishes, thoughtful design and exceptional amenities. Soaring 10-ft ceilings create an airy, spacious feel, while hardwood flooring extends throughout the unit. The beautiful kitchen features stainless steel appliances, a centre island and gorgeous backsplash, creating a polished space for everyday cooking and entertaining. The inviting living room offers a cozy fireplace, with an open and comfortable layout connecting the main living spaces. The spacious primary bedroom is complete with a beautiful ensuite bathroom and walk-in closet, while the second bedroom offers flexibility for guests, an office or additional living space. Both bathrooms feature heated floors for added comfort. A dedicated laundry room adds convenience, while two double closets at the foyer and a separate pantry provide ample storage throughout the home. Enjoy the convenience of one underground parking space. The building offers an impressive collection of amenities including guest suites, fitness room, media room and a golf simulator conveniently located just across the hall. Pets are permitted. Ideally located on Gordon Street in south Guelph, with convenient access to shopping, dining, recreation and everyday amenities, this is an excellent opportunity for main-floor condo living with generous space, quality finishes and an amenity-rich lifestyle.

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

Closing Costs

Mortgage Amount
$559,920
Land Transfer Taxes$10,473
Legal Fees (Est.)
$
Total cash required for closing$151,953

Total Monthly Obligation

$4,496/mo
Mortgage $2,823
Monthly Loss $3,753
Principal$743
Interest$2,080
Property Tax$535
Condo Fees$937
Home Insurance$50
Variable Costs$150
Returns
Weight: 25%
Cap Rate
3.0%18
Cash-on-Cash
-8.6%1
5-Year IRR
9.1%30
10-Year IRR
10.1%
Returns Index
15.9/ 100
Growth Sentiment
Weight: 20%
%/yr
Score+50
%/yr
Score+50
%
%
Growth Index
50.0/ 100
GradeD
18/ 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
$45,612/yr
NOI
$20,975/yr
Net Cash Flow
-$1,075/mo
Cash Margin
-28.3%0
Cash Flow Index
0.0/ 100
Risk Profile
Weight: 20%
DSCR
0.627
LTV Ratio
80.0%18
Vacancy Buffer
2.1 mo33
Risk Index
19.7/ 100

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

Comparables

Properties near 1878 Gordon Street 101

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.