375 King Street N 1105, Waterloo

$324,900
375 King Street N 1105

$324,900

New
29d
Condo Apartment1 Storey/Apt

375 King Street N 1105, Waterloo

Total Monthly Obligation $2,849

HausQ Valuation Report
Beds
2
Baths
2
Park
1
Sqft
1000-1199
DOM
29d
Score
19
Yield
9.2%
Cash on Cash
-3.9%
Cap Rate
3.7%
5Y IRR
12.5%
10Y IRR
12.2%
Property Type-Condo Apartment
MLS® Number-X13824122
Beds-2
Bathrooms-2
Size-1000-1199 sqft
Listed on site-Sep 24, 2026
Style-1 Storey/Apt
Building Type-Condo Apartment
Age-31-50
Taxes-$2,549.42 (2026)
Maintenance-$1,125.95/mo
Locker-Exclusive
Parking-1 - Underground
Basement-None
Heating-Forced Air (Electric)
Brokerage-RE/MAX Solid Gold Realty (II) Ltd
Cooling-Central Air
Laundry-Yes
Fireplace-No
Pool-None
Exterior-Brick, Concrete Block
Roof-Flat
Possession-30-59 days
Title-Residential Condo & Other

No agent assigned

COLUMBIA PLACE! Fully renovated 1,175 square foot corner unit condominium. Wonderful open concept living & kitchen area! Bright kitchen with quartz island/breakfast bar and counter tops, stainless steel fridge, stove & dishwasher. Carpet-free with in-suite laundry, large linen closet &ample storage. All-inclusive condominium fee includes heat, central air, hydro, water, amenities, parking, storage locker & maintenance. On site facilities include: indoor pool, sauna, games room, library, full woodworking shop, hobby room, exercise room with equipment and running track, billiards/party room & car wash! Underground parking. Excellent location close to universities & convenient to Conestoga Mall & expressway. Originally a 3-bedroom unit & can easily be converted back!

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

Closing Costs

Mortgage Amount
$259,920
Land Transfer Taxes$3,349
Legal Fees (Est.)
$
Total cash required for closing$69,829

Total Monthly Obligation

$2,849/mo
Mortgage $1,311
Monthly Loss $2,504
Principal$345
Interest$966
Property Tax$212
Condo Fees$1,126
Home Insurance$50
Variable Costs$150
Returns
Weight: 25%
Cap Rate
2.6%15
Cash-on-Cash
-10.6%1
5-Year IRR
8.0%23
10-Year IRR
9.6%
Returns Index
12.5/ 100
Growth Sentiment
Weight: 20%
%/yr
Score+50
%/yr
Score+50
%
%
Growth Index
50.0/ 100
GradeD
19/ 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
$29,736/yr
NOI
$8,302/yr
Net Cash Flow
-$619/mo
Cash Margin
-25.0%0
Cash Flow Index
0.0/ 100
Risk Profile
Weight: 20%
DSCR
0.535
LTV Ratio
80.0%18
Vacancy Buffer
3.4 mo57
Risk Index
26.9/ 100

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

Comparables

Properties near 375 King Street N 1105

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.