265 Westcourt Place 202, Waterloo

$349,900
265 Westcourt Place 202

$349,900

New
3d
Condo Apartment1 Storey/Apt

265 Westcourt Place 202, Waterloo

Total Monthly Obligation $2,762

HausQ Valuation Report
Beds
1
Baths
1
Park
1
Sqft
1000-1199
DOM
3d
Score
22
Yield
9.1%
Cash on Cash
0.5%
Cap Rate
4.7%
5Y IRR
16.0%
10Y IRR
15.0%
Property Type-Condo Apartment
MLS® Number-X14098760
Beds-1
Bathrooms-1
Size-1000-1199 sqft
Listed on site-Oct 20, 2026
Style-1 Storey/Apt
Building Type-Condo Apartment
Age-31-50
Taxes-$3,423 (2026)
Maintenance-$865/mo
Locker-Owned
Parking-1 - Underground
Basement-None
Heating-Forced Air (Electric)
Brokerage-McIntyre Real Estate Services Inc.
Cooling-Central Air
Laundry-Yes
Fireplace-No
Pool-None
Exterior-Brick Veneer
Roof-Tar and Gravel
Foundation-Poured Concrete
Possession-Immediate but flex
Title-Residential Condo & Other

No agent assigned

Welcome to 265 Westcourt Place, "The Beechmount" - a spacious and beautifully maintained 1-bedroom + den condo offering comfort, style, and convenience! Step into the elegantly updated front foyer and immediately feel at home. This inviting unit features a newly renovated kitchen, fresh paint throughout, new carpeting in the bedroom and den, and an upgraded bathroom complete with a modern glass shower. Pride of ownership is evident throughout, making this condo a wonderful opportunity for discerning buyers. Enjoy the added convenience of one underground parking space and one storage locker. Residents also benefit from an impressive selection of building amenities, including a guest suite, party room, exercise room, games room, workshop, and more. Ideally located within walking distance of Westmount Plaza and Uptown Waterloo, you'll appreciate the easy access to shopping, dining, and everyday conveniences. Excellent value and move-in-ready appeal! This beautiful condo is a must-see. Book your private showing today - you won't be disappointed!

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

Closing Costs

Mortgage Amount
$279,920
Land Transfer Taxes$3,724
Legal Fees (Est.)
$
Total cash required for closing$75,204

Total Monthly Obligation

$2,762/mo
Mortgage $1,411
Monthly Loss $2,390
Principal$371
Interest$1,040
Property Tax$285
Condo Fees$865
Home Insurance$50
Variable Costs$150
Returns
Weight: 25%
Cap Rate
3.5%23
Cash-on-Cash
-6.0%2
5-Year IRR
11.4%46
10-Year IRR
12.1%
Returns Index
23.5/ 100
Growth Sentiment
Weight: 20%
%/yr
Score+50
%/yr
Score+50
%
%
Growth Index
50.0/ 100
GradeD
22/ 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
$31,800/yr
NOI
$12,417/yr
Net Cash Flow
-$377/mo
Cash Margin
-14.2%0
Cash Flow Index
0.3/ 100
Risk Profile
Weight: 20%
DSCR
0.7311
LTV Ratio
80.0%18
Vacancy Buffer
3.5 mo59
Risk Index
29.5/ 100

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

Comparables

Properties near 265 Westcourt Place 202

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.