7 Kay Crescent 106, Guelph

$557,500
7 Kay Crescent 106

$557,500

New
29d
Condo Apartment1 Storey/Apt

7 Kay Crescent 106, Guelph

Total Monthly Obligation $3,428

HausQ Valuation Report
Beds
3
Baths
2
Park
1
Sqft
1000-1199
DOM
29d
Score
20
Yield
6.5%
Cash on Cash
-2.4%
Cap Rate
4.1%
5Y IRR
13.7%
10Y IRR
13.1%
Property Type-Condo Apartment
MLS® Number-X13822954
Beds-3
Bathrooms-2
Size-1000-1199 sqft
Listed on site-Sep 24, 2026
Style-1 Storey/Apt
Building Type-Condo Apartment
Age-6-10
Taxes-$4,931.54 (2026)
Maintenance-$568/mo
Locker-None
Parking-1 - None
Basement-None
Heating-Forced Air (Electric)
Brokerage-Coldwell Banker Neumann Real Estate
Cooling-Central Air
Laundry-Yes
Fireplace-No
Pool-None
Exterior-Brick
Possession-Flexible
Neighbourhood-Pineridge/Westminster Woods
Title-Residential Condo & Other

No agent assigned

Stunning THREE bedroom + TWO bathroom condo in move-in condition! This gem shines like a model home. Just move in and immediately enjoy your new space. Featuring all 5 appliances, stylish window coverings, modern lighting, back-lit mirrors, laminate throughout, fresh paint, private balcony (not a partition balcony), water heater AND softener are both owned, R/O system, main floor access (no elevator) with a 2nd floor balcony.... best of both worlds! Ideally located off Claire Rd with every amenity, trail, school, park, shopping, commuting ability at your disposal. The fitness centre and generous party room are included for your enjoyment. Zero disappointments here!

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

Closing Costs

Mortgage Amount
$446,000
Land Transfer Taxes$7,625
Legal Fees (Est.)
$
Total cash required for closing$120,625

Total Monthly Obligation

$3,428/mo
Mortgage $2,249
Monthly Loss $2,836
Principal$592
Interest$1,657
Property Tax$411
Condo Fees$568
Home Insurance$50
Variable Costs$150
Returns
Weight: 25%
Cap Rate
3.3%21
Cash-on-Cash
-7.2%1
5-Year IRR
10.2%37
10-Year IRR
10.9%
Returns Index
19.4/ 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
$36,168/yr
NOI
$18,404/yr
Net Cash Flow
-$715/mo
Cash Margin
-23.7%0
Cash Flow Index
0.0/ 100
Risk Profile
Weight: 20%
DSCR
0.689
LTV Ratio
80.0%18
Vacancy Buffer
2.8 mo46
Risk Index
24.5/ 100

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

Comparables

Properties near 7 Kay Crescent 106

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.