524 SUNDEW Drive, Waterloo

$1,099,999
524 SUNDEW Drive

$1,099,999

New
10d
Detached2-Storey

524 SUNDEW Drive, Waterloo

Total Monthly Obligation $5,383

Beds
3
Baths
4
Park
2
Sqft
2000-2500
DOM
10d
Score
16
Yield
3.8%
Cash on Cash
-7.6%
Cap Rate
3.0%
5Y IRR
9.6%
10Y IRR
9.9%
Property Type-Detached
MLS® Number-X14033190
Beds-3
Bathrooms-4
Size-2000-2500 sqft
Lot Size-38.88 × 111.55 ft
Listed on site-Oct 13, 2026
Style-2-Storey
Building Type-Detached
Age-6-15
Taxes-$6,854 (2025)
Parking-4 - Attached
Basement-Full, Finished, Walk-Out, Separate Entrance
Heating-Forced Air (Gas)
Brokerage-RE/MAX TWIN CITY REALTY INC.
Cooling-Central Air
Laundry-No
Fireplace-No
Pool-None
Facing-East
Exterior-Brick, Stone
Roof-Asphalt Shingle
Foundation-Poured Concrete
Sewer-Sewer
Possession-30-60 DAYS
Title-Residential Freehold

No agent assigned

Welcome to 524 Sundew Drive, Waterloo! Proudly offered by the original owners, this beautiful detached home sits on a premium lot backing onto and siding onto lush green space, offering exceptional privacy and scenic views. Featuring impressive curb appeal, a double car garage and spacious concrete driveway, this home offers the perfect blend of comfort and functionality. The bright main floor features a spacious living room, dining area overlooking the backyard and a beautiful kitchen with white cabinetry, large island, ample counter space, under-cabinet lighting, crown moulding and pullout pantry. Built-in speakers in the kitchen and living room, plus convenient main floor laundry, add to the appeal. Upstairs offers 3 generous bedrooms, including a spacious primary suite with private ensuite and built-in speakers. A sunken second-floor family room with built-in speakers provides versatile space for a home office, playroom or media lounge. Engineered hardwood flooring (2024) adds warmth throughout the upper level. The beautifully finished walkout basement (2022) features raised ceilings, a spacious rec room, stylish wet bar, modern flooring, pot lights, large windows and patio doors leading to the backyard. Step outside to the elevated deck (2019), complete with outdoor speakers, natural gas BBQ hookup and stairs to the spacious backyard surrounded by mature trees and greenery. Ideally located in a desirable Waterloo neighbourhood close to schools, shopping, parks, scenic walking trails and everyday amenities. With its exceptional green space setting, thoughtful upgrades, versatile living areas and stunning walkout basement, this home is a must-see!

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

Closing Costs

Mortgage Amount
$879,999
Land Transfer Taxes$18,475
Legal Fees (Est.)
$
Total cash required for closing$239,975

Total Monthly Obligation

$5,383/mo
Mortgage $4,437
Monthly Loss $4,216
Principal$1,168
Interest$3,269
Property Tax$571
Home Insurance$125
Variable Costs$250
Returns
Weight: 25%
Cap Rate
2.4%14
Cash-on-Cash
-11.3%0
5-Year IRR
6.7%17
10-Year IRR
8.0%
Returns Index
9.9/ 100
Growth Sentiment
Weight: 20%
%/yr
Score+50
%/yr
Score+50
%
%
Growth Index
50.0/ 100
GradeD
16/ 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
$42,120/yr
NOI
$26,554/yr
Net Cash Flow
-$2,224/mo
Cash Margin
-63.4%0
Cash Flow Index
0.0/ 100
Risk Profile
Weight: 20%
DSCR
0.505
LTV Ratio
80.0%18
Vacancy Buffer
1.8 mo28
Risk Index
16.9/ 100

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

Comparables

Properties near 524 SUNDEW Drive

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.