258 Dearborn Boulevard, Waterloo

$920,000
258 Dearborn Boulevard

$920,000

Sold Conditional Escape
16d
DetachedBacksplit 3

258 Dearborn Boulevard, Waterloo

Total Monthly Obligation $4,666

Beds
4
Baths
3
Park
2
Sqft
1500-2000
DOM
16d
Score
17
Yield
4.4%
Cash on Cash
-5.8%
Cap Rate
3.3%
5Y IRR
11.0%
10Y IRR
11.0%
Property Type-Detached
MLS® Number-X13874332
Beds-4
Bathrooms-3
Size-1500-2000 sqft
Lot Size-40.58 × 176 ft
Listed on site-Oct 7, 2026
Style-Backsplit 3
Building Type-Detached
Age-16-30
Taxes-$6,960 (2026)
Parking-3.5 - Attached
Basement-Partially Finished
Heating-Forced Air (Gas)
Brokerage-ROYAL LEPAGE WOLLE REALTY
Cooling-Central Air
Laundry-No
Fireplace-Yes
Pool-None
Facing-North
Exterior-Aluminum Siding, Brick Veneer
Roof-Asphalt Shingle
Foundation-Poured Concrete
Sewer-Sewer
Possession-Flexible
Title-Residential Freehold

No agent assigned

Welcome to 258 Dearborn Blvd, a lovely 4-bedroom backsplit where no space is wasted and every room is well thought out with character and storage. This house is set on an oversized 176 ft deep lot in one of Waterloo's most convenient neighbourhoods. The custom-designed kitchen, upgraded in 2021, features extra deep cabinets, pull out drawers, everything has its place. It comes with all appliances. French doors lead to a deck, with your bbq area only steps away from the kitchen. Deep and private, fully fenced yard. The warm family room features large above-grade windows and a cozy fireplace. The lower level adds even more room to spread out, with again great windows that keep the basement bright. A large laundry room with built-in storage keeps the daily routine organized. Four bedrooms are laid out with privacy in mind. The primary suite is a true retreat, with an ensuite featuring heated floors and a soaker tub. Updates: Furnace and air conditioning (2020) Kitchen and appliances (2021) Water softener (2026) The garage offers upgraded insulation, high ceilings, and smart storage solutions. Glenridge / Lincoln Heights is all about convenience. Walk to Grain Harvest Bakery, Dearborn Restaurant, Farm Boy, Zehrs. Bike or jog the nearby trails. Conestoga Mall is less than 2.5 km away, and both Universities and College (satellite campus) are less than 5km away. Book your showing today, you need to see this one!

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

Closing Costs

Mortgage Amount
$736,000
Land Transfer Taxes$14,875
Legal Fees (Est.)
$
Total cash required for closing$200,375

Total Monthly Obligation

$4,666/mo
Mortgage $3,711
Monthly Loss $3,689
Principal$977
Interest$2,734
Property Tax$580
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
$40,296/yr
NOI
$24,806/yr
Net Cash Flow
-$1,644/mo
Cash Margin
-49.0%0
Cash Flow Index
0.0/ 100
Risk Profile
Weight: 20%
DSCR
0.566
LTV Ratio
80.0%18
Vacancy Buffer
2.1 mo32
Risk Index
18.8/ 100

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

Comparables

Properties near 258 Dearborn Boulevard

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.