83 Dorset Street, Waterloo

$799,999
83 Dorset Street

$799,999

New
10d
Detached2-Storey

83 Dorset Street, Waterloo

Total Monthly Obligation $4,008

HausQ Valuation Report
Beds
4
Baths
3
Park
4
Sqft
1100-1500
DOM
10d
Score
18
Yield
4.5%
Cash on Cash
-4.7%
Cap Rate
3.6%
5Y IRR
11.8%
10Y IRR
11.7%
Property Type-Detached
MLS® Number-X14084808
Beds-4
Bathrooms-3
Size-1100-1500 sqft
Lot Size-39 × 132.4 ft
Listed on site-Oct 13, 2026
Style-2-Storey
Building Type-Detached
Taxes-$4,869.69 (2026)
Parking-5 - Detached
Basement-Finished, Separate Entrance
Heating-Forced Air (Gas)
Brokerage-RE/MAX EXCELLENCE REAL ESTATE
Cooling-None
Laundry-No
Fireplace-No
Pool-None
Facing-West
Exterior-Vinyl Siding
Roof-Asphalt Shingle
Foundation-Unknown
Sewer-Sewer
Possession-TO BE ASKED
Title-Residential Freehold

No agent assigned

welcome to this fully detach bungalow ,completely upgraded located within walking distance from Uptown Waterloo and both universities. The main level one bedroom and one study/library room. The white cupboards eat-in kitchen is fully upgraded ,spacious and is open concept, each floor have 1 full washroom .It has a secondary entrance to a covered patio . The second level has three roomy bedrooms, one three-piece bathrooms, .Basement is with another separate entrance have spacious living room ,big laundry room area and one bedroom with 3 piece washroom .whole house is recently upgraded, new kitchen, new paint, new flooring and much more. Idea for investors, First time buyers and end users .The home is set on a large yard with a separate detached garage for convenience and the asphalt driveway allows parking for up to four cars.

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

Closing Costs

Mortgage Amount
$639,999
Land Transfer Taxes$12,475
Legal Fees (Est.)
$
Total cash required for closing$173,975

Total Monthly Obligation

$4,008/mo
Mortgage $3,227
Monthly Loss $3,159
Principal$849
Interest$2,378
Property Tax$406
Home Insurance$125
Variable Costs$250
Returns
Weight: 25%
Cap Rate
2.9%17
Cash-on-Cash
-9.1%1
5-Year IRR
8.4%25
10-Year IRR
9.4%
Returns Index
14.0/ 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
$35,988/yr
NOI
$23,020/yr
Net Cash Flow
-$1,309/mo
Cash Margin
-43.6%0
Cash Flow Index
0.0/ 100
Risk Profile
Weight: 20%
DSCR
0.597
LTV Ratio
80.0%18
Vacancy Buffer
2.4 mo38
Risk Index
21.1/ 100

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

Comparables

Properties near 83 Dorset Street

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.