16 Hadati Road 52, Guelph

$499,900
16 Hadati Road 52

$499,900

New
18d
Condo Townhouse2-Storey

16 Hadati Road 52, Guelph

Total Monthly Obligation $2,986

HausQ Valuation Report
Beds
3
Baths
2
Park
1
Sqft
1000-1199
DOM
18d
Score
21
Yield
6.4%
Cash on Cash
-1.5%
Cap Rate
4.3%
5Y IRR
14.4%
10Y IRR
13.7%
Property Type-Condo Townhouse
MLS® Number-X13860686
Beds-3
Bathrooms-2
Size-1000-1199 sqft
Listed on site-Oct 5, 2026
Style-2-Storey
Building Type-Condo Townhouse
Age-31-50
Taxes-$3,407.24 (2026)
Maintenance-$485.9/mo
Locker-None
Parking-2 - Attached
Basement-Finished, Full
Heating-Forced Air (Gas)
Brokerage-Royal LePage Royal City Realty
Cooling-None
Laundry-No
Fireplace-No
Pool-None
Exterior-Brick, Aluminum Siding
Roof-Asphalt Shingle
Foundation-Concrete
Possession-30-59 days
Neighbourhood-Grange Road
Title-Residential Condo & Other

No agent assigned

Welcome to #52-16 Hadati Road, home to the current owner for over 40 years, now available for the next Owner. Three spacious bedrooms, 4 & 2 piece bathrooms, a beautiful renovated kitchen with SS appliances and tile flooring, dinette and a very inviting living room with crown mouldings and painted in Lexington Grey. The basement is finished with a large recreation room and laundry. You have a single car attached garage and your own driveway, gas heat (furnace new in 2022) and owned water heater.

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

Closing Costs

Mortgage Amount
$399,920
Land Transfer Taxes$6,473
Legal Fees (Est.)
$
Total cash required for closing$107,953

Total Monthly Obligation

$2,986/mo
Mortgage $2,016
Monthly Loss $2,456
Principal$531
Interest$1,486
Property Tax$284
Condo Fees$486
Home Insurance$50
Variable Costs$150
Returns
Weight: 25%
Cap Rate
3.5%22
Cash-on-Cash
-6.5%2
5-Year IRR
10.7%40
10-Year IRR
11.3%
Returns Index
21.2/ 100
Growth Sentiment
Weight: 20%
%/yr
Score+50
%/yr
Score+50
%
%
Growth Index
50.0/ 100
GradeD
21/ 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
$32,100/yr
NOI
$17,252/yr
Net Cash Flow
-$579/mo
Cash Margin
-21.6%0
Cash Flow Index
0.1/ 100
Risk Profile
Weight: 20%
DSCR
0.7110
LTV Ratio
80.0%18
Vacancy Buffer
3.2 mo54
Risk Index
27.6/ 100

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

Comparables

Properties near 16 Hadati Road 52

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.