598 Black Oak Crescent, Waterloo

$779,900
598 Black Oak Crescent

$779,900

New
17d
DetachedBungalow

598 Black Oak Crescent, Waterloo

Total Monthly Obligation $3,936

HausQ Valuation Report
Beds
4
Baths
2
Park
4
Sqft
1100-1500
DOM
17d
Score
17
Yield
4.3%
Cash on Cash
-5.6%
Cap Rate
3.4%
5Y IRR
11.2%
10Y IRR
11.1%
Property Type-Detached
MLS® Number-X13872704
Beds-4
Bathrooms-2
Size-1100-1500 sqft
Lot Size-52.49 × 114.83 ft
Listed on site-Oct 6, 2026
Style-Bungalow
Building Type-Detached
Age-31-50
Taxes-$4,984.26 (2026)
Parking-6 - Attached
Basement-Finished
Heating-Forced Air (Gas)
Brokerage-RE/MAX METROPOLIS REALTY
Cooling-Central Air
Laundry-No
Fireplace-Yes
Pool-None
Facing-East
Exterior-Brick
Roof-Asphalt Shingle
Foundation-Concrete
Sewer-Sewer
Possession-Flexble
Title-Residential Freehold

No agent assigned

Welcome To This Beautifully Maintained Bungalow Offering A Fantastic Combination Of Space, Comfort And Functionality! Pride Of Ownership Is Evident Throughout This Well-Cared-For Home, Featuring Numerous Upgrades, Hardwood Flooring And Large Windows That Fill The Interior With Natural Light. The Main Floor Offers A Bright And Functional Layout With A Spacious Living Room, Separate Dining Area, Well-Appointed Kitchen And Three Generously Sized Bedrooms, Creating A Comfortable And Practical Space For Everyday Living. The Finished Basement Adds Exceptional Additional Living Space With Two Bedrooms, A 3-Piece Bathroom And A Large Living/Recreation Area, Offering Plenty Of Flexibility For Family, Guests, A Home Office Or Multi-Generational Living. Recent Upgrades: Furnace 2023, Owned Water Heater 2026, Owned Water Softener 2022. Ideally Located In An Established Waterloo Neighbourhood Close To Schools, Parks, Shopping, Everyday Amenities And Convenient Transit Options, Making It Easy To Get Around The City. Complete With A Double Car Garage And Ample Parking, This Move-In Ready Home Is A Wonderful Opportunity In A Desirable Community!

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

Closing Costs

Mortgage Amount
$623,920
Land Transfer Taxes$12,073
Legal Fees (Est.)
$
Total cash required for closing$169,553

Total Monthly Obligation

$3,936/mo
Mortgage $3,146
Monthly Loss $3,108
Principal$828
Interest$2,318
Property Tax$415
Home Insurance$125
Variable Costs$250
Returns
Weight: 25%
Cap Rate
2.7%16
Cash-on-Cash
-10.0%1
5-Year IRR
7.8%22
10-Year IRR
8.9%
Returns Index
12.3/ 100
Growth Sentiment
Weight: 20%
%/yr
Score+50
%/yr
Score+50
%
%
Growth Index
50.0/ 100
GradeD
17/ 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
$33,900/yr
NOI
$21,026/yr
Net Cash Flow
-$1,394/mo
Cash Margin
-49.3%0
Cash Flow Index
0.0/ 100
Risk Profile
Weight: 20%
DSCR
0.566
LTV Ratio
80.0%18
Vacancy Buffer
2.5 mo39
Risk Index
21.1/ 100

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

Comparables

Properties near 598 Black Oak Crescent

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.