457 Annapolis Court, Waterloo

$589,000
457 Annapolis Court

$589,000

New
4d
Att/Row/Townhouse2-Storey

457 Annapolis Court, Waterloo

Total Monthly Obligation $3,059

HausQ Valuation Report
Beds
3
Baths
2
Park
2
Sqft
1100-1500
DOM
4d
Score
22
Yield
5.8%
Cash on Cash
0.6%
Cap Rate
4.7%
5Y IRR
16.0%
10Y IRR
15.0%
Property Type-Att/Row/Townhouse
MLS® Number-X14093294
Beds-3
Bathrooms-2
Size-1100-1500 sqft
Lot Size-19.75 × 107.11 ft
Listed on site-Oct 19, 2026
Style-2-Storey
Building Type-Att/Row/Townhouse
Taxes-$3,699 (2025)
Parking-3 - Attached
Basement-Unfinished
Heating-Forced Air (Gas)
Brokerage-RE/MAX TWIN CITY REALTY INC.
Cooling-Central Air
Laundry-No
Fireplace-Natural Gas
Pool-None
Facing-East
Exterior-Brick, Vinyl Siding
Roof-Asphalt Shingle
Foundation-Poured Concrete
Sewer-Sewer
Possession-Flexible
Title-Residential Freehold

No agent assigned

Prime Eastbridge Location & Just Steps from Schools, Parks, and Amenities! Nestled in the highly sought-after Eastbridge community, this freehold townhome offers not just a home, but a lifestyle of convenience and connection. Recently updated kitchen with new counters, new backsplash, new stainless steel appliances, new flooring and freshly painted throughout with some new windows as well, this home is move in ready and just waiting for its new owners! Families will love being just a short walk to top-rated public and separate schools, including Lester B. Pearson Public School, featuring its French Immersion program and recognized Fraser Institute ranking. Kids and adults alike can enjoy nearby Eastbridge Green Splash Pad, scenic walking trails, and RIM Park, offering endless options for recreation and fresh air. Shopping and everyday conveniences are just minutes away at Conestoga Mall, while quick access to Hwy 7/8 makes commuting or exploring the region effortless. Public transit is nearby, making this location ideal for all lifestyles. This Eastbridge gem combines a peaceful setting with unbeatable accessibility, providing the perfect backdrop for your family's next chapter.

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

Closing Costs

Mortgage Amount
$471,200
Land Transfer Taxes$8,255
Legal Fees (Est.)
$
Total cash required for closing$127,555

Total Monthly Obligation

$3,059/mo
Mortgage $2,376
Monthly Loss $2,434
Principal$625
Interest$1,751
Property Tax$308
Home Insurance$125
Variable Costs$250
Returns
Weight: 25%
Cap Rate
3.8%25
Cash-on-Cash
-4.9%2
5-Year IRR
11.8%49
10-Year IRR
12.0%
Returns Index
25.4/ 100
Growth Sentiment
Weight: 20%
%/yr
Score+50
%/yr
Score+50
%
%
Growth Index
50.0/ 100
GradeD
22/ 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
$33,936/yr
NOI
$22,343/yr
Net Cash Flow
-$514/mo
Cash Margin
-18.2%0
Cash Flow Index
0.1/ 100
Risk Profile
Weight: 20%
DSCR
0.7813
LTV Ratio
80.0%18
Vacancy Buffer
3.1 mo52
Risk Index
28.0/ 100

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

Comparables

Properties near 457 Annapolis 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.