64 Frederick Drive 204, Guelph

$369,999
64 Frederick Drive 204

$369,999

New
4d
Condo Apartment1 Storey/Apt

64 Frederick Drive 204, Guelph

Total Monthly Obligation $2,398

HausQ Valuation Report
Beds
2
Baths
2
Park
1
Sqft
500-599
DOM
4d
Score
20
Yield
6.3%
Cash on Cash
-4.2%
Cap Rate
3.7%
5Y IRR
12.3%
10Y IRR
12.0%
Property Type-Condo Apartment
MLS® Number-X14096254
Beds-2
Bathrooms-2
Size-500-599 sqft
Listed on site-Oct 19, 2026
Style-1 Storey/Apt
Building Type-Condo Apartment
Age-6-10
Taxes-$3,061 (2025)
Maintenance-$450/mo
Locker-None
Parking-1 - None
Basement-None
Heating-Heat Pump (Electric)
Brokerage-RE/MAX TWIN CITY REALTY INC.
Cooling-Central Air
Laundry-No
Fireplace-No
Pool-None
Exterior-Brick, Stone
Roof-Flat
Foundation-Concrete
Possession-flexible
Neighbourhood-Pineridge/Westminster Woods
Title-Residential Condo & Other

No agent assigned

Comfortable 1+1 bedroom condo on Guelph's prestigious South end with 598 Sq. ft. of living space in this sought after location. Features a living room with beautiful natural lighting and a Juliette balcony. equipped with 1 bedroom and 2 bathrooms, that provide great functionality and convenience, with a sizeable Den suitable for an office. Located in a vibrant community full of young families and professionals. Offers quick access to highway 401, nearby schools, everyday essentials, dental office, shopping, and The University of Guelph. This condo is a smart choice for first-time buyers, young couples, bachelors or investors seeking strong rental potential!! Don't miss out!

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

Closing Costs

Mortgage Amount
$295,999
Land Transfer Taxes$4,025
Legal Fees (Est.)
$
Total cash required for closing$79,525

Total Monthly Obligation

$2,398/mo
Mortgage $1,492
Monthly Loss $2,005
Principal$393
Interest$1,100
Property Tax$255
Condo Fees$450
Home Insurance$50
Variable Costs$150
Returns
Weight: 25%
Cap Rate
2.8%16
Cash-on-Cash
-9.7%1
5-Year IRR
8.3%25
10-Year IRR
9.5%
Returns Index
13.4/ 100
Growth Sentiment
Weight: 20%
%/yr
Score+50
%/yr
Score+50
%
%
Growth Index
50.0/ 100
GradeD
20/ 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
$23,400/yr
NOI
$10,199/yr
Net Cash Flow
-$643/mo
Cash Margin
-33.0%0
Cash Flow Index
0.0/ 100
Risk Profile
Weight: 20%
DSCR
0.576
LTV Ratio
80.0%18
Vacancy Buffer
4.0 mo69
Risk Index
31.2/ 100

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

Comparables

Properties near 64 Frederick Drive 204

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.