755 Willow Road, Guelph

$874,900
755 Willow Road

$874,900

New
3d
Condo TownhouseBungaloft

755 Willow Road, Guelph

Total Monthly Obligation $4,854

Beds
3
Baths
4
Park
2
Sqft
1800-1999
DOM
3d
Score
21
Yield
6.3%
Cash on Cash
-0.2%
Cap Rate
4.5%
5Y IRR
15.4%
10Y IRR
14.5%
Property Type-Condo Townhouse
MLS® Number-X14097518
Beds-3
Bathrooms-4
Size-1800-1999 sqft
Listed on site-Oct 20, 2026
Style-Bungaloft
Building Type-Condo Townhouse
Taxes-$6,480 (2026)
Maintenance-$585/mo
Locker-None
Parking-4 - Attached
Basement-Finished, Full
Heating-Forced Air (Gas)
Brokerage-RE/MAX REAL ESTATE CENTRE INC.
Cooling-Central Air
Laundry-No
Fireplace-Living Room
Pool-None
Exterior-Brick, Vinyl Siding
Possession-flexible
Neighbourhood-Willow West/Sugarbush/West Acres
Title-Residential Condo & Other

No agent assigned

This delightful comfortable place to live with a peaceful retreat life style end-unit townhouse in the prestigious Chillico Estates offering over 1,900 sq ft of open-concept free living space. Plus a fully finished basement. This unit is the upgraded model home presented by the builder. The main floor features open concept, cathedral ceilings, vaulting ceiling, extra windows; which lets even more natural light in. The main floor also features a warming natural gas fireplace, stainless steel appliances spacious Kitchen that makes cooking enjoyable again. Upstairs, the spacious primary suite includes a large walk-in closet and a 4-piece ensuite, accompanied by two additional comfortable bedrooms and a second full bath. The lowest level is complete with a finished basement which has generous size windows, fun family room, full bathroom, workshop, storage... Complete with a rare oversized double car garage with 9 feet wide doors an extra 9 feet 6 inches in length giving it 38 feet in depth. Close proximity to highly ranked schools, Costco, and nature trails, this home perfectly blends high-end finishes with low-maintenance living. Complex Fees Include Grass Cutting and Lawn Irrigation System, Snow Removal, Roof Maintenance, & more. Inviting home filled with a warm welcoming atmosphere.

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

Closing Costs

Mortgage Amount
$699,920
Land Transfer Taxes$13,973
Legal Fees (Est.)
$
Total cash required for closing$190,453

Total Monthly Obligation

$4,854/mo
Mortgage $3,529
Monthly Loss $3,925
Principal$929
Interest$2,600
Property Tax$540
Condo Fees$585
Home Insurance$50
Variable Costs$150
Returns
Weight: 25%
Cap Rate
3.9%26
Cash-on-Cash
-4.4%3
5-Year IRR
12.2%52
10-Year IRR
12.4%
Returns Index
26.9/ 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
$55,452/yr
NOI
$34,007/yr
Net Cash Flow
-$695/mo
Cash Margin
-15.0%0
Cash Flow Index
0.2/ 100
Risk Profile
Weight: 20%
DSCR
0.8014
LTV Ratio
80.0%18
Vacancy Buffer
2.0 mo30
Risk Index
21.0/ 100

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

Comparables

Properties near 755 Willow Road

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.