941 Gordon Street 20, Guelph

$649,900
941 Gordon Street 20

$649,900

New
18d
Condo Townhouse2-Storey

941 Gordon Street 20, Guelph

Total Monthly Obligation $4,068

HausQ Valuation Report
Bed+Den
4+1
Baths
4
Park
1
Sqft
1800-1999
DOM
18d
Score
27
Yield
8.2%
Cash on Cash
4.7%
Cap Rate
5.6%
5Y IRR
19.3%
10Y IRR
17.7%
Property Type-Condo Townhouse
MLS® Number-X13862994
Bed+Den-4+1
Bathrooms-4
Size-1800-1999 sqft
Listed on site-Oct 5, 2026
Style-2-Storey
Building Type-Condo Townhouse
Taxes-$5,158 (2026)
Maintenance-$817/mo
Locker-None
Parking-2 - Attached
Basement-Finished, Full
Heating-Forced Air (Gas)
Brokerage-Coldwell Banker Neumann Real Estate
Cooling-Central Air
Laundry-No
Fireplace-Natural Gas
Pool-None
Exterior-Brick, Vinyl Siding
Possession-After Feb 20, 2027
Neighbourhood-Kortright West
Title-Residential Condo & Other

No agent assigned

Prime location, privacy, and park views at 20-941 Gordon Street. This beautifully maintained 1,930 sq. ft., 4-bedroom, 4-bathroom home is nestled at the back of the complex, backing onto a scenic trail and siding onto Yewholme Park. Original owners have lovingly cared for this spacious home, featuring rich hardwood flooring, a bright sunroom off the kitchen, and a private wood deck overlooking the park. Enjoy an exceptional lifestyle with fantastic amenities including a concrete outdoor pool, tennis/pickle ball court, sauna and shower, plus exterior maintenance and snow removal right to your front door. Conveniently located close to parks, trails, shopping, dining, and countless amenities. A truly special home in one of Guelph's most sought-after settings!

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

Closing Costs

Mortgage Amount
$519,920
Land Transfer Taxes$9,473
Legal Fees (Est.)
$
Total cash required for closing$140,953

Total Monthly Obligation

$4,068/mo
Mortgage $2,622
Monthly Loss $3,379
Principal$690
Interest$1,932
Property Tax$430
Condo Fees$817
Home Insurance$50
Variable Costs$150
Returns
Weight: 25%
Cap Rate
4.7%35
Cash-on-Cash
-0.5%7
5-Year IRR
15.5%74
10-Year IRR
15.2%
Returns Index
39.4/ 100
Growth Sentiment
Weight: 20%
%/yr
Score+50
%/yr
Score+50
%
%
Growth Index
50.0/ 100
GradeD
27/ 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
$53,532/yr
NOI
$30,817/yr
Net Cash Flow
-$53/mo
Cash Margin
-1.2%4
Cash Flow Index
3.8/ 100
Risk Profile
Weight: 20%
DSCR
0.9825
LTV Ratio
80.0%18
Vacancy Buffer
2.3 mo37
Risk Index
26.8/ 100

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

Comparables

Properties near 941 Gordon Street 20

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.