461 Beechwood Place 47, Waterloo

$379,900
461 Beechwood Place 47

$379,900

New
7d
Condo Townhouse2-Storey

461 Beechwood Place 47, Waterloo

Total Monthly Obligation $2,450

HausQ Valuation Report
Beds
2
Baths
2
Park
1
Sqft
1000-1199
DOM
7d
Score
27
Yield
8.2%
Cash on Cash
4.5%
Cap Rate
5.5%
5Y IRR
19.1%
10Y IRR
17.5%
Property Type-Condo Townhouse
MLS® Number-X14088562
Beds-2
Bathrooms-2
Size-1000-1199 sqft
Listed on site-Oct 16, 2026
Style-2-Storey
Building Type-Condo Townhouse
Taxes-$2,563.74 (2026)
Maintenance-$503.68/mo
Locker-None
Parking-1 - None
Basement-None
Heating-Forced Air (Gas)
Brokerage-RE/MAX Solid Gold Realty (II) Ltd
Cooling-Central Air
Laundry-No
Fireplace-No
Pool-None
Exterior-Vinyl Siding
Roof-Asphalt Shingle
Foundation-Concrete
Possession-FLEXIBLE
Title-Residential Condo & Other

No agent assigned

Fantastic opportunity in the sought-after Beechwood neighbourhood! This bright and spacious 2-bedroom, 2 full bathroom condo offers modern kitchen with stainless steel appliances, quartz countertops and breakfast bar overlooking the open-concept living and dining area. The lovely private balcony off the living room is perfect for enjoying your morning coffee or unwinding at the end of the day. Ideally located close to shopping, transit, universities, The Boardwalk and Uptown Waterloo, with everything you need just minutes away. A wonderful opportunity for first-time buyers, downsizers or investors looking for a great property in a fantastic Waterloo location!

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

Closing Costs

Mortgage Amount
$303,920
Land Transfer Taxes$4,174
Legal Fees (Est.)
$
Total cash required for closing$81,654

Total Monthly Obligation

$2,450/mo
Mortgage $1,532
Monthly Loss $2,046
Principal$403
Interest$1,129
Property Tax$214
Condo Fees$504
Home Insurance$50
Variable Costs$150
Returns
Weight: 25%
Cap Rate
4.5%32
Cash-on-Cash
-1.6%5
5-Year IRR
14.6%69
10-Year IRR
14.5%
Returns Index
36.0/ 100
Growth Sentiment
Weight: 20%
%/yr
Score+50
%/yr
Score+50
%
%
Growth Index
50.0/ 100
GradeD
27/ 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
$31,200/yr
NOI
$17,072/yr
Net Cash Flow
-$110/mo
Cash Margin
-4.2%2
Cash Flow Index
2.1/ 100
Risk Profile
Weight: 20%
DSCR
0.9322
LTV Ratio
80.0%18
Vacancy Buffer
3.9 mo67
Risk Index
35.6/ 100

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

Comparables

Properties near 461 Beechwood Place 47

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.