165 Cavelletti Court, Waterloo

$625,000
165 Cavelletti Court

$625,000

New
7d
Detached2-Storey

165 Cavelletti Court, Waterloo

Total Monthly Obligation $3,278

Beds
3
Baths
2
Park
1
Sqft
1100-1500
DOM
7d
Score
18
Yield
4.5%
Cash on Cash
-5.7%
Cap Rate
3.4%
5Y IRR
11.1%
10Y IRR
11.1%
Property Type-Detached
MLS® Number-X14089648
Beds-3
Bathrooms-2
Size-1100-1500 sqft
Lot Size-29.53 × 121.39 ft
Listed on site-Oct 16, 2026
Style-2-Storey
Building Type-Detached
Age-16-30
Taxes-$4,583 (2026)
Parking-2 - Attached
Basement-Full, Finished
Heating-Forced Air (Gas)
Brokerage-ROYAL LEPAGE WOLLE REALTY
Cooling-Central Air
Laundry-No
Fireplace-No
Pool-None
Facing-North
Exterior-Brick Veneer, Vinyl Siding
Roof-Asphalt Shingle
Foundation-Poured Concrete
Sewer-Sewer
Possession-mid December
Title-Residential Freehold

No agent assigned

IS THIS YOUR NEW HOME? Welcome to East Waterloo, where this gorgeous starter home sits on a family-friendly court. Step into a bright entryway that leads into the open concept living space. Updated kitchen (2019) with tile flooring, counters and backsplash, a spacious dining area, and a living room with newer LVP flooring (2023) that opens to the back deck and fenced yard. Upstairs you will find a large primary bedroom with cheater ensuite bathroom, 2 additional bedrooms and upper floor laundry. The basement is finished and has new carpet in the rec room space (2026) and a separate flex area that also houses a bathroom rough-in. Updates through-out this house include deck (2020), furnace and air conditioner (2018), most kitchen appliances, washer/dryer (2019), insulated garage door (2020), primary bedroom windows (2024), upgraded attic insualtion R50 (2018), living room potlights and crown moulding (2018), upper bathroom counter and flooring (2021), upper bathtub (2023). Parks and trails nearby, walking distance to the Fresh-Co plaza at University and Bridge. Easy access to the Hwy 7/8 expressway. Don't wait, this won't last long!

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

Closing Costs

Mortgage Amount
$500,000
Land Transfer Taxes$8,975
Legal Fees (Est.)
$
Total cash required for closing$135,475

Total Monthly Obligation

$3,278/mo
Mortgage $2,521
Monthly Loss $2,615
Principal$663
Interest$1,858
Property Tax$382
Home Insurance$125
Variable Costs$250
Returns
Weight: 25%
Cap Rate
2.6%15
Cash-on-Cash
-10.6%1
5-Year IRR
7.3%20
10-Year IRR
8.6%
Returns Index
11.2/ 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
$27,912/yr
NOI
$16,038/yr
Net Cash Flow
-$1,185/mo
Cash Margin
-50.9%0
Cash Flow Index
0.0/ 100
Risk Profile
Weight: 20%
DSCR
0.535
LTV Ratio
80.0%18
Vacancy Buffer
2.9 mo49
Risk Index
24.2/ 100

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

Comparables

Properties near 165 Cavelletti Court

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.