145 Columbia Street W 1134, Kitchener

$485,000
145 Columbia Street W 1134

$485,000

New
29d
Condo Apartment1 Storey/Apt

145 Columbia Street W 1134, Kitchener

Total Monthly Obligation $2,817

Beds
1
Baths
1
Park
0
Sqft
600-699
DOM
29d
Score
18
Yield
5.2%
Cash on Cash
-6.1%
Cap Rate
3.3%
5Y IRR
10.7%
10Y IRR
10.8%
Property Type-Condo Apartment
MLS® Number-X13828498
Beds-1
Bathrooms-1
Size-600-699 sqft
Listed on site-Sep 24, 2026
Style-1 Storey/Apt
Building Type-Condo Apartment
Taxes-$3,566.33 (2025)
Maintenance-$363/mo
Locker-None
Parking-Underground
Basement-None
Heating-Forced Air (Gas)
Brokerage-WESTON REALTY PARTNERS
Cooling-Central Air
Laundry-No
Fireplace-No
Pool-None
Exterior-Brick
Possession-Immediate
Title-Residential Condo & Other

No agent assigned

Experience modern living at the highly sought-after Society 145! This rare, larger corner (Carlisle) suite features contemporary, high-end finishes throughout and offers the perfect blend of comfort and convenience. Residents enjoy access to an exceptional collection of resort-style amenities, including a fully equipped fitness centre, basketball court, yoga studio, sauna, multimedia and games rooms, party room, spectacular rooftop terrace, 24-hour security, on-site property management, and concierge service. Ideally located within walking distance of the universities, the new LRT station, and vibrant Uptown Waterloo, this is an exceptional opportunity for homeowners, parents of students, and savvy investors alike.

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

Closing Costs

Mortgage Amount
$388,000
Land Transfer Taxes$6,175
Legal Fees (Est.)
$
Total cash required for closing$104,675

Total Monthly Obligation

$2,817/mo
Mortgage $1,956
Monthly Loss $2,302
Principal$515
Interest$1,442
Property Tax$297
Condo Fees$363
Home Insurance$50
Variable Costs$150
Returns
Weight: 25%
Cap Rate
2.5%15
Cash-on-Cash
-10.7%1
5-Year IRR
7.3%20
10-Year IRR
8.6%
Returns Index
11.1/ 100
Growth Sentiment
Weight: 20%
%/yr
Score+50
%/yr
Score+50
%
%
Growth Index
50.0/ 100
GradeD
18/ 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
$25,116/yr
NOI
$12,282/yr
Net Cash Flow
-$933/mo
Cash Margin
-44.6%0
Cash Flow Index
0.0/ 100
Risk Profile
Weight: 20%
DSCR
0.525
LTV Ratio
80.0%18
Vacancy Buffer
3.4 mo58
Risk Index
27.3/ 100

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

Comparables

Properties near 145 Columbia Street W 1134

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.