1414 E King Street E 101, Waterloo

$269,900
1414 E King Street E 101

$269,900

New
18d
Condo ApartmentApartment

1414 E King Street E 101, Waterloo

Total Monthly Obligation $2,137

Beds
1
Baths
1
Park
1
Sqft
600-699
DOM
18d
Score
21
Yield
8.5%
Cash on Cash
-1.5%
Cap Rate
4.3%
5Y IRR
14.3%
10Y IRR
13.6%
Property Type-Condo Apartment
MLS® Number-X13867424
Beds-1
Bathrooms-1
Size-600-699 sqft
Listed on site-Oct 5, 2026
Style-Apartment
Building Type-Condo Apartment
Taxes-$1,859 (2026)
Maintenance-$693.8/mo
Locker-Owned
Parking-1 - Underground
Basement-Apartment
Heating-Water (Gas)
Brokerage-RE/MAX Solid Gold Realty (II) Ltd
Cooling-Central Air
Laundry-Yes
Fireplace-No
Pool-None
Exterior-Brick
Possession-IMMEDIATE
Title-Residential Condo & Other

No agent assigned

All utilities included! Enjoy underground parking and amazing amenities including bowling along with a workshop, gym, library, billiards room and party room. Located in Eastwood across from the Rockway Senior Centre. Close to shopping, restaurants, transit and the expressway. This suite is carpet free and has newer flooring throughout. It also features bathroom updates and and updated kitchen with new cabinets, counters and lots of storage. The private walkout large terrace is an added bonus. Contact me today for your private viewing!

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

Closing Costs

Mortgage Amount
$215,920
Land Transfer Taxes$2,524
Legal Fees (Est.)
$
Total cash required for closing$58,004

Total Monthly Obligation

$2,137/mo
Mortgage $1,089
Monthly Loss $1,851
Principal$286
Interest$802
Property Tax$155
Condo Fees$694
Home Insurance$50
Variable Costs$150
Returns
Weight: 25%
Cap Rate
3.0%18
Cash-on-Cash
-8.6%1
5-Year IRR
9.4%31
10-Year IRR
10.6%
Returns Index
16.6/ 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
$22,956/yr
NOI
$8,076/yr
Net Cash Flow
-$416/mo
Cash Margin
-21.7%0
Cash Flow Index
0.1/ 100
Risk Profile
Weight: 20%
DSCR
0.627
LTV Ratio
80.0%18
Vacancy Buffer
4.5 mo77
Risk Index
34.1/ 100

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

Comparables

Properties near 1414 E King Street E 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.