25 Kay Crescent 311, Guelph

$429,900
25 Kay Crescent 311

$429,900

New
9d
Condo Apartment1 Storey/Apt

25 Kay Crescent 311, Guelph

Total Monthly Obligation $2,832

Beds
2
Baths
2
Park
1
Sqft
800-899
DOM
9d
Score
20
Yield
6.7%
Cash on Cash
-3.3%
Cap Rate
3.9%
5Y IRR
13.0%
10Y IRR
12.5%
Property Type-Condo Apartment
MLS® Number-X14031074
Beds-2
Bathrooms-2
Size-800-899 sqft
Listed on site-Oct 14, 2026
Style-1 Storey/Apt
Building Type-Condo Apartment
Age-6-10
Taxes-$4,378.61 (2025)
Maintenance-$533/mo
Locker-Owned
Parking-1 - None
Basement-None
Heating-Forced Air (Gas)
Brokerage-Diloreto & Co.
Cooling-Central Air
Laundry-Yes
Fireplace-No
Pool-None
Exterior-Brick
Roof-Flat
Possession-Flexible
Neighbourhood-Pineridge/Westminster Woods
Title-Residential Condo & Other

No agent assigned

Welcome to 311-25 Kay Crescent, a bright and inviting two bedroom, two bathroom condo in Guelph's sought-after south end. The open-concept layout brings the kitchen, dining and living areas together, offering a comfortable setting for everyday living and entertaining. The kitchen features warm wood-tone cabinetry, stainless steel appliances and ample cupboard and counter space, complemented by neutral finishes throughout the home. Natural light fills the living room through sliding glass doors that lead to a private balcony, the perfect spot for morning coffee or relaxing at the end of the day. Two spacious bedrooms feature large windows, with the primary offering its own 3pc ensuite with a glass-enclosed walk-in shower. A 4pc main bathroom, in-suite laundry, one parking space and a storage locker complete this lovely condo. Residents also have access to a spacious meeting and amenity room plus the fitness centre in the neighbouring building. With shopping, restaurants and everyday essentials within walking distance, this condo offers an excellent opportunity for first-time buyers, downsizers or anyone looking for comfortable, low-maintenance living in a convenient location.

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

Closing Costs

Mortgage Amount
$343,920
Land Transfer Taxes$5,073
Legal Fees (Est.)
$
Total cash required for closing$92,553

Total Monthly Obligation

$2,832/mo
Mortgage $1,734
Monthly Loss $2,376
Principal$456
Interest$1,278
Property Tax$365
Condo Fees$533
Home Insurance$50
Variable Costs$150
Returns
Weight: 25%
Cap Rate
3.0%18
Cash-on-Cash
-8.6%1
5-Year IRR
9.1%30
10-Year IRR
10.1%
Returns Index
15.9/ 100
Growth Sentiment
Weight: 20%
%/yr
Score+50
%/yr
Score+50
%
%
Growth Index
50.0/ 100
GradeD
20/ 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
$28,908/yr
NOI
$12,843/yr
Net Cash Flow
-$664/mo
Cash Margin
-27.6%0
Cash Flow Index
0.0/ 100
Risk Profile
Weight: 20%
DSCR
0.627
LTV Ratio
80.0%18
Vacancy Buffer
3.4 mo58
Risk Index
27.8/ 100

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

Comparables

Properties near 25 Kay Crescent 311

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.