258B Sunview Street 293, Waterloo

$389,000
258B Sunview Street 293

$389,000

New
20d
Condo ApartmentApartment

258B Sunview Street 293, Waterloo

Total Monthly Obligation $2,392

HausQ Valuation Report
Beds
2
Baths
1
Park
0
Sqft
500-599
DOM
20d
Score
20
Yield
5.9%
Cash on Cash
-4.3%
Cap Rate
3.7%
5Y IRR
12.2%
10Y IRR
11.9%
Property Type-Condo Apartment
MLS® Number-X13859590
Beds-2
Bathrooms-1
Size-500-599 sqft
Listed on site-Oct 3, 2026
Style-Apartment
Building Type-Condo Apartment
Age-0-5
Taxes-$3,337.16 (2026)
Maintenance-$344.35/mo
Locker-None
Parking-None
Basement-None
Heating-Heat Pump (Gas)
Brokerage-HOMELIFE LANDMARK REALTY INC.
Cooling-Central Air
Laundry-No
Fireplace-No
Pool-None
Exterior-Other
Possession-60-89 days
Title-Residential Condo & Other

No agent assigned

Great Opportunity For Investors Or University Parents, Prime Location In Waterloo, Walking Distance From Both Wilfred Laurier University And The University Of Waterloo. Close To Transit And Hwy . Fully Furnished 2 Bedrooms, Sun-drenched corner suite featuring a spacious bedroom with expansive dual-exposure windows, offering spectacular unobstructed views. Open Concept, Private Ensuite Laundry.

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

Closing Costs

Mortgage Amount
$311,200
Land Transfer Taxes$4,310
Legal Fees (Est.)
$
Total cash required for closing$83,610

Total Monthly Obligation

$2,392/mo
Mortgage $1,569
Monthly Loss $1,979
Principal$413
Interest$1,156
Property Tax$278
Condo Fees$344
Home Insurance$50
Variable Costs$150
Returns
Weight: 25%
Cap Rate
2.8%17
Cash-on-Cash
-9.6%1
5-Year IRR
8.3%25
10-Year IRR
9.4%
Returns Index
13.6/ 100
Growth Sentiment
Weight: 20%
%/yr
Score+50
%/yr
Score+50
%
%
Growth Index
50.0/ 100
GradeD
20/ 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
$23,004/yr
NOI
$10,834/yr
Net Cash Flow
-$666/mo
Cash Margin
-34.8%0
Cash Flow Index
0.0/ 100
Risk Profile
Weight: 20%
DSCR
0.586
LTV Ratio
80.0%18
Vacancy Buffer
4.0 mo69
Risk Index
31.3/ 100

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

Comparables

Properties near 258B Sunview Street 293

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.