555 Chablis Drive 24, Waterloo

$497,000
555 Chablis Drive 24

$497,000

New
4d
Att/Row/Townhouse2-Storey

555 Chablis Drive 24, Waterloo

Total Monthly Obligation $2,735

Beds
3
Baths
3
Park
1
Sqft
1100-1500
DOM
4d
Score
25
Yield
6.8%
Cash on Cash
4.0%
Cap Rate
5.4%
5Y IRR
18.7%
10Y IRR
17.2%
Property Type-Att/Row/Townhouse
MLS® Number-X14095494
Beds-3
Bathrooms-3
Size-1100-1500 sqft
Lot Size-26 × 98 ft
Listed on site-Oct 19, 2026
Style-2-Storey
Building Type-Att/Row/Townhouse
Taxes-$4,268 (2026)
Parking-2 - Attached
Basement-Full, Unfinished
Heating-Forced Air (Gas)
Brokerage-RE/MAX TWIN CITY REALTY INC.
Cooling-Central Air
Laundry-No
Fireplace-No
Pool-None
Facing-North
Exterior-Vinyl Siding, Brick
Roof-Asphalt Shingle
Foundation-Poured Concrete
Sewer-Sewer
Possession-Flexible
Title-Residential Freehold

No agent assigned

Welcome to this stunning, move-in-ready townhome in a highly desirable Waterloo location offering the space and lifestyle you've been searching for. This beautifully updated open-concept home showcases modern finishes and abundant natural light throughout, featuring new main level flooring, a well-appointed kitchen with stainless steel appliances, generous counter space, and a breakfast peninsula that flows seamlessly into the dining and living room. Three generously sized bedrooms provide excellent flexibility for families and professionals, with the primary bedroom serving as a true sanctuary featuring a walk-in closet and private ensuite bathroom, while two additional bedrooms are serviced by a full bathroom plus a convenient powder room on the main level. Updates include new stairs carpet, bathroom fixtures, and freshly painted throughout. Parking for 2 cars with a single-car garage and driveway, as well as your own private outdoor deck walking out from the living room offer great convenience. The unfinished basement offers tremendous potential-ready for your vision as a recreation room, home gym, or additional living space. This property is steps to The Boardwalk, Costco, universities, shopping, restaurants, and public transit all in desirable Clair Hills.

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

Closing Costs

Mortgage Amount
$397,600
Land Transfer Taxes$6,415
Legal Fees (Est.)
$
Total cash required for closing$107,315

Total Monthly Obligation

$2,735/mo
Mortgage $2,005
Monthly Loss $2,208
Principal$528
Interest$1,477
Property Tax$356
Home Insurance$125
Variable Costs$250
Returns
Weight: 25%
Cap Rate
4.4%31
Cash-on-Cash
-2.2%4
5-Year IRR
14.0%64
10-Year IRR
13.8%
Returns Index
33.6/ 100
Growth Sentiment
Weight: 20%
%/yr
Score+50
%/yr
Score+50
%
%
Growth Index
50.0/ 100
GradeD
25/ 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
$33,804/yr
NOI
$21,656/yr
Net Cash Flow
-$200/mo
Cash Margin
-7.1%1
Cash Flow Index
1.2/ 100
Risk Profile
Weight: 20%
DSCR
0.9020
LTV Ratio
80.0%18
Vacancy Buffer
3.5 mo59
Risk Index
32.5/ 100

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

Comparables

Properties near 555 Chablis Drive 24

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.