1 / 51
Investment signal

$1,749,000

24 COLUMBIA Street W

Save this home

Beds

15

Baths

6

Sqft

Year

Type

Multi-family

Suite

Investment signal

Location nearby

Nearby school, halal, mosque, grocery, park, and transit layers are still being built for Waterloo. The listing facts above are live; the neighborhood-intelligence layer needs POI coverage before it can score this address properly.

About this home

GROSS INCOME - $161,100.00. LEGAL TRIPLEX WITH 15 BEDROOMS & 6 BATHROOMS. Attention investors! Don’t miss this prime investment opportunity—centrally located at a walking to University of Waterloo & Wilfrid Laurier University, close to major tech companies, future hospital close to University of Waterloo, Conestoga Mall and few minutes drive to Hwy 85. ALWAYS RENTED!!! This triplex features three spacious 5- bedroom units, each with 2 full bathrooms, totaling 15 bedrooms and 6 bathrooms. Seize this chance to grow your portfolio! (id:65958)

Subtype
Multi-family
Structure
Triplex
Community
417 - Beechwood/University
Common interest
Freehold
Living area
4,500 square feet
Parking
6 total
Stories
2
On market
Apr 23, 2026
Status changed
Apr 23, 2026
Annual tax
$15,486.4
Zoning
MR-6
Photos
50
MLS#
40823673
Area
WATERLOO

Features and systems

Parking

None

Basement

FinishedFull

Heating

Natural gas

Cooling

None

Exterior

Aluminum sidingVinyl siding

Foundation

Block

Lot

Paved driveway
Negative cash flow ~$1,845/mo at these assumptions

Cash on cash

-6.33%

Cap rate

3.60%

GRM

16.7

Break-even rent

$10,692

Financing

Down payment$349,800
Loan amount$1,399,200
Mortgage$7,090/mo

Operating expenses (monthly)

Property tax(est. 0.55%/yr (AB avg))$802
Insurance$80
Maintenance$1,458
CapEx reserve$729
Vacancy loss$438

Estimates only. Actual cash flow depends on financing terms, condition reports, current market rents, property tax assessment, condo fees, and tenant quality. Defaults: 4.5% rate, 30-year amortization, 5% vacancy, 1%/yr maintenance, 0.5%/yr CapEx reserve, $80/mo insurance. Property tax estimated at 0.55%/yr where not provided. Talk to a mortgage broker before relying on these numbers.

Mortgage estimate

Estimated $7,090/mo at 4.5% with 20% down, 30-yr amortization.Estimate only — actual payment varies by qualification + insurance.

Listing brokerage

Listing brokerage on file

Listing data via CREA DDF®. Information is deemed reliable but not guaranteed accurate by CREA. Last updated Apr 23, 2026.

We use a single cookie to remember if you’ve dismissed this notice and a no-PII analytics ping. By using this site you consent. Privacy.