201 Dawson Street, Waterloo

$698,000
201 Dawson Street

$698,000

New
5d
DetachedBungalow

201 Dawson Street, Waterloo

Total Monthly Obligation $3,599

Beds
3
Baths
2
Park
3
Sqft
700-1100
DOM
5d
Score
20
Yield
5.2%
Cash on Cash
-2.0%
Cap Rate
4.2%
5Y IRR
14.0%
10Y IRR
13.4%
Property Type-Detached
MLS® Number-X14091428
Beds-3
Bathrooms-2
Size-700-1100 sqft
Lot Size-57 × 125 ft
Listed on site-Oct 18, 2026
Style-Bungalow
Building Type-Detached
Age-51-99
Taxes-$4,898 (2026)
Parking-3 - None
Basement-Full, Partially Finished, Walk-Up, Separate Entrance
Heating-Forced Air (Gas)
Brokerage-RE/MAX ICON REALTY
Cooling-Central Air
Laundry-No
Fireplace-No
Pool-None
Facing-West
Exterior-Brick
Roof-Asphalt Shingle
Foundation-Poured Concrete
Sewer-Sewer
Possession-30-59 days
Title-Residential Freehold

No agent assigned

A 2+1 bedroom bungalow in desirable Uptown Waterloo offers a appealing option for buyers starting out or downsizers looking for a smaller home while still enjoying a backyard. The quiet street is conveniently located near Uptown shops, universities and schools, the home features roomy living room along with a bright dinette with 2 doors. One leading to the newer deck-an easy spot to enjoy your morning coffee or an outdoor meal. And the 2nd door to a shaded patio and landscaped yard provide additional space to relax outside. The side entrance offers potential for an in-law setup or future income helper in the partially finished basement. You'll find a 3rd bedroom/office and 2pc bath. Parking for 3 cars adds to the home's everyday convenience. iGuide + 360 views for each room. A must see! Updates include: electrical panel and electrical service upgrade to 100 amps (October 2026); vanity in 2pc bath (Oct 2026); ducts cleaned (April 2026); dishwasher (2025); main bathroom, washer and dryer, and deck (2024). Bathroom and dinette windows updated (2024)

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

Closing Costs

Mortgage Amount
$558,400
Land Transfer Taxes$10,435
Legal Fees (Est.)
$
Total cash required for closing$151,535

Total Monthly Obligation

$3,599/mo
Mortgage $2,816
Monthly Loss $2,858
Principal$741
Interest$2,075
Property Tax$408
Home Insurance$125
Variable Costs$250
Returns
Weight: 25%
Cap Rate
3.4%21
Cash-on-Cash
-6.9%1
5-Year IRR
10.2%37
10-Year IRR
10.8%
Returns Index
19.6/ 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
$36,516/yr
NOI
$23,466/yr
Net Cash Flow
-$860/mo
Cash Margin
-28.3%0
Cash Flow Index
0.0/ 100
Risk Profile
Weight: 20%
DSCR
0.6910
LTV Ratio
80.0%18
Vacancy Buffer
2.7 mo43
Risk Index
23.8/ 100

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

Comparables

Properties near 201 Dawson 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.