1077 Gordon Street 134, Guelph

$474,900
1077 Gordon Street 134

$474,900

New
16d
Condo Apartment1 Storey/Apt

1077 Gordon Street 134, Guelph

Total Monthly Obligation $2,832

Beds
2
Baths
1
Park
1
Sqft
800-899
DOM
16d
Score
18
Yield
5.5%
Cash on Cash
-5.5%
Cap Rate
3.4%
5Y IRR
11.2%
10Y IRR
11.2%
Property Type-Condo Apartment
MLS® Number-X13873046
Beds-2
Bathrooms-1
Size-800-899 sqft
Listed on site-Oct 7, 2026
Style-1 Storey/Apt
Building Type-Condo Apartment
Age-11-15
Taxes-$4,184.34 (2026)
Maintenance-$367.87/mo
Locker-Owned
Parking-1 - Underground
Basement-None
Heating-Forced Air (Gas)
Brokerage-RE/MAX Real Estate Centre Inc
Cooling-Central Air
Laundry-Yes
Fireplace-No
Pool-None
Exterior-Brick
Roof-Asphalt Shingle
Foundation-Poured Concrete
Possession-Flexible
Neighbourhood-Kortright West
Title-Residential Condo & Other

No agent assigned

Welcome to 134-1077 Gordon St, a bright 2-bedroom condo offering beautiful greenspace and pond views in a prime south-end location! Upon entering, you'll find an inviting open-concept layout featuring a kitchen with fresh white cabinetry, a subway tile backsplash, granite countertops and stainless steel appliances. A breakfast bar provides the perfect spot for casual dining, while the adjoining dining area flows seamlessly into the living room. Sliding doors bring in natural light and lead to your private balcony overlooking the greenspace and pond-a peaceful setting to enjoy your morning coffee or unwind at the end of the day. Two generously sized bedrooms offer large windows and double closets, while a 4piece bathroom with a shower/tub combination and convenient in-suite laundry complete the space. Underground parking and a large storage locker add everyday convenience, while this raised unit offers access to the suite without needing to take an elevator. Situated between Pergola Commons and Stone Road Mall, this home puts an excellent selection of restaurants, shops, fitness centres and everyday essentials nearby. With the University of Guelph less than a 5-minute drive away and easy access to Highway 401, this location offers convenience for students, professionals and commuters alike

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

Closing Costs

Mortgage Amount
$379,920
Land Transfer Taxes$5,973
Legal Fees (Est.)
$
Total cash required for closing$102,453

Total Monthly Obligation

$2,832/mo
Mortgage $1,916
Monthly Loss $2,328
Principal$504
Interest$1,412
Property Tax$349
Condo Fees$368
Home Insurance$50
Variable Costs$150
Returns
Weight: 25%
Cap Rate
2.6%16
Cash-on-Cash
-10.3%1
5-Year IRR
7.7%22
10-Year IRR
9.0%
Returns Index
12.0/ 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
$26,100/yr
NOI
$12,491/yr
Net Cash Flow
-$875/mo
Cash Margin
-40.2%0
Cash Flow Index
0.0/ 100
Risk Profile
Weight: 20%
DSCR
0.546
LTV Ratio
80.0%18
Vacancy Buffer
3.4 mo58
Risk Index
27.3/ 100

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

Comparables

Properties near 1077 Gordon Street 134

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.