homequant
condo · 479246

Waterfront Waves

Project page · 99-year lease from 2007

Indicative value range
S$2,051,218 – S$2,151,220
Indicative mid S$2,117,171 · S$1,639 psf

Based on 4 sales in this project, last 6 months. Search did not need to widen. See the comparable sales.

No storey entered, so sales were not adjusted for height

Comparable sales

Each price per area is scaled to Q2 2026 by the published index for the quarter it sold in.

SoldWhereFloorSizePricePer sqftIndex ×Adjusted
Sept 2026Waterfront Waves01-051,292 sqftS$2,088,000S$1,617 psf×1.000S$1,617 psf
Sept 2026Waterfront Waves11-151,324 sqftS$2,220,000S$1,677 psf×1.000S$1,677 psf
Jul 2026Waterfront Waves01-05990 sqftS$1,488,000S$1,503 psf×1.000S$1,503 psf
Jun 2026Waterfront Waves06-101,324 sqftS$2,200,000S$1,662 psf×1.000S$1,662 psf

How accurate is this estimate for Waterfront Waves?

We re-ran the estimate as of Q4 2025 on what was known at the time, then compared it with the 10 sales in Waterfront Waves since.

Median error
2.2%

Half the estimates came closer than this to what the home actually fetched, half missed by more.

What the rent says

What this home earns against what it costs, set beside what homes like it earn.

3.46% gross yield

S$73,200 of rent a year against the estimate above · 0.11 points above flats like it

Leases signed here within a quarter of this size run about S$6,100 a month, the middle of 29 of them.

In outside the central region, leasehold flats with 70 to 79 years of lease left yield 3.35%, from 48 projects.

A yield above the mark means the flat rents well for what it costs, which can point to a keen rental patch or a price the sales alone have not caught up with. Below it, buyers are paying for something a tenant will not, such as the address itself.

Recent leases signed here

SignedSizeBedsTypeRent a month
Q3 20261600-1700 sqft4Non-landed PropertiesS$6,800
Q3 20261600-1700 sqft4Non-landed PropertiesS$6,800
Q3 20261500-1600 sqft4Non-landed PropertiesS$6,700
Q3 20261500-1600 sqft4Non-landed PropertiesS$6,700
Q3 20261400-1500 sqft4Non-landed PropertiesS$6,450
Q3 20261300-1400 sqft3Non-landed PropertiesS$6,380
Q3 20261500-1600 sqft4Non-landed PropertiesS$6,300
Q3 20261200-1300 sqft3Non-landed PropertiesS$5,500

median of 29 URA rental contracts at Waterfront Waves within a quarter of 120 sqm, since 2025Q4.

Buying or selling at S$2,117,171?

Buying: Stamp duty on S$2,117,171 · Cash and CPF needed on S$2,117,171 · How much can I borrow · Monthly repayment on a 75% loan · Property tax on this rent.

Selling: Net proceeds from selling on S$2,117,171.

Each opens with this figure filled in; change anything there.

Primary schools near 762 Bedok Reservoir Road

Measured from each school's land to this address's own point, the way MOE bands P1 priority. MOE measures to the building's outline, so near 1 km or 2 km check OneMap's School Query.

Within about 1 km

1 to 2 km

Past transactions

Recorded sales
DateDetailAreaPricePer area
Sept 2026
Waterfront Waves · 01-05 · Condominium · 79 years left
1,292 sqftS$2,088,000S$1,617 psf
Sept 2026
Waterfront Waves · 11-15 · Condominium · 79 years left
1,324 sqftS$2,220,000S$1,677 psf
Jul 2026
Waterfront Waves · 01-05 · Condominium · 80 years left
990 sqftS$1,488,000S$1,503 psf
Jun 2026
Waterfront Waves · 06-10 · Condominium · 80 years left
1,324 sqftS$2,200,000S$1,662 psf
Mar 2026
Waterfront Waves · 01-05 · Condominium · 80 years left
969 sqftS$1,550,000S$1,600 psf
Mar 2026
Waterfront Waves · 11-15 · Condominium · 80 years left
1,572 sqftS$2,800,000S$1,782 psf
Dec 2025
Waterfront Waves · 01-05 · Condominium · 80 years left
1,572 sqftS$2,670,000S$1,699 psf
Dec 2025
Waterfront Waves · 11-15 · Condominium · 80 years left
1,345 sqftS$2,280,000S$1,695 psf
Oct 2025
Waterfront Waves · 01-05 · Condominium · 80 years left
1,518 sqftS$2,370,000S$1,562 psf
Oct 2025
Waterfront Waves · 11-15 · Condominium · 80 years left
1,345 sqftS$2,258,100S$1,678 psf
Aug 2025
Waterfront Waves · 06-10 · Condominium · 80 years left
1,292 sqftS$2,300,000S$1,781 psf
Jul 2025
Waterfront Waves · 06-10 · Condominium · 81 years left
1,345 sqftS$2,160,000S$1,605 psf
Jun 2025
Waterfront Waves · 06-10 · Condominium · 81 years left
1,324 sqftS$2,080,000S$1,571 psf
Jun 2025
Waterfront Waves · 11-15 · Condominium · 81 years left
1,259 sqftS$2,060,000S$1,636 psf
Jun 2025
Waterfront Waves · 11-15 · Condominium · 81 years left
1,270 sqftS$2,250,000S$1,771 psf
Apr 2025
Waterfront Waves · 01-05 · Condominium · 81 years left
1,572 sqftS$2,480,000S$1,578 psf
Apr 2025
Waterfront Waves · 06-10 · Condominium · 81 years left
1,249 sqftS$2,030,000S$1,626 psf
Mar 2025
Waterfront Waves · 06-10 · Condominium · 81 years left
1,249 sqftS$1,950,000S$1,562 psf
Feb 2025
Waterfront Waves · 11-15 · Condominium · 81 years left
2,971 sqftS$4,280,000S$1,441 psf
Feb 2025
Waterfront Waves · 01-05 · Condominium · 81 years left
1,292 sqftS$2,158,000S$1,671 psf
Feb 2025
Waterfront Waves · 01-05 · Condominium · 81 years left
1,324 sqftS$2,090,000S$1,579 psf
Oct 2024
Waterfront Waves · 01-05 · Condominium · 81 years left
1,561 sqftS$2,280,000S$1,461 psf
Oct 2024
Waterfront Waves · 01-05 · Condominium · 81 years left
969 sqftS$1,420,000S$1,466 psf
Sept 2024
Waterfront Waves · 06-10 · Condominium · 81 years left
1,345 sqftS$2,110,000S$1,568 psf
Sept 2024
Waterfront Waves · 01-05 · Condominium · 81 years left
1,572 sqftS$2,450,000S$1,559 psf
Sept 2024
Waterfront Waves · 06-10 · Condominium · 81 years left
1,345 sqftS$2,150,000S$1,598 psf
Sept 2024
Waterfront Waves · 01-05 · Condominium · 81 years left
excluded: outlier
1,356 sqftS$1,980,000S$1,460 psf
Jul 2024
Waterfront Waves · 01-05 · Condominium · 82 years left
1,345 sqftS$1,950,000S$1,449 psf
Jul 2024
Waterfront Waves · 01-05 · Condominium · 82 years left
excluded: outlier
1,378 sqftS$1,950,000S$1,415 psf
May 2024
Waterfront Waves · 11-15 · Condominium · 82 years left
969 sqftS$1,377,000S$1,421 psf
May 2024
Waterfront Waves · 11-15 · Condominium · 82 years left
1,518 sqftS$2,500,000S$1,647 psf
May 2024
Waterfront Waves · 11-15 · Condominium · 82 years left
1,345 sqftS$2,283,000S$1,697 psf
Apr 2024
Waterfront Waves · 06-10 · Condominium · 82 years left
1,324 sqftS$2,118,400S$1,600 psf
Apr 2024
Waterfront Waves · 01-05 · Condominium · 82 years left
969 sqftS$1,360,000S$1,404 psf
Jan 2024
Waterfront Waves · 11-15 · Condominium · 82 years left
1,259 sqftS$2,120,000S$1,683 psf
Jan 2024
Waterfront Waves · 01-05 · Condominium · 82 years left
1,324 sqftS$2,060,000S$1,556 psf
Nov 2023
Waterfront Waves · 06-10 · Condominium · 82 years left
1,292 sqftS$2,100,000S$1,626 psf
Oct 2023
Waterfront Waves · 11-15 · Condominium · 82 years left
1,550 sqftS$2,430,000S$1,568 psf
Oct 2023
Waterfront Waves · 01-05 · Condominium · 82 years left
excluded: outlier
1,378 sqftS$1,788,888S$1,298 psf
Jul 2023
Waterfront Waves · 11-15 · Condominium · 83 years left
969 sqftS$1,248,000S$1,288 psf
Jul 2023
Waterfront Waves · 11-15 · Condominium · 83 years left
1,518 sqftS$2,290,000S$1,509 psf
Jul 2023
Waterfront Waves · 06-10 · Condominium · 83 years left
1,227 sqftS$1,850,000S$1,508 psf
Jun 2023
Waterfront Waves · 01-05 · Condominium · 83 years left
1,259 sqftS$1,811,100S$1,438 psf
May 2023
Waterfront Waves · 01-05 · Condominium · 83 years left
1,572 sqftS$2,300,000S$1,464 psf
May 2023
Waterfront Waves · 11-15 · Condominium · 83 years left
1,270 sqftS$1,920,000S$1,512 psf
Apr 2023
Waterfront Waves · 11-15 · Condominium · 83 years left
1,259 sqftS$1,820,800S$1,446 psf
Apr 2023
Waterfront Waves · 11-15 · Condominium · 83 years left
969 sqftS$1,200,000S$1,239 psf
Nov 2022
Waterfront Waves · 11-15 · Condominium · 83 years left
1,292 sqftS$1,790,000S$1,386 psf
Oct 2022
Waterfront Waves · 06-10 · Condominium · 83 years left
excluded: outlier
1,518 sqftS$2,231,550S$1,470 psf
Oct 2022
Waterfront Waves · 06-10 · Condominium · 83 years left
1,292 sqftS$1,760,000S$1,363 psf
Aug 2022
Waterfront Waves · 01-05 · Condominium · 83 years left
1,604 sqftS$2,250,000S$1,403 psf
Aug 2022
Waterfront Waves · 06-10 · Condominium · 83 years left
969 sqftS$1,265,000S$1,306 psf
Jul 2022
Waterfront Waves · 11-15 · Condominium · 84 years left
1,345 sqftS$1,850,000S$1,375 psf
Apr 2022
Waterfront Waves · 01-05 · Condominium · 84 years left
1,249 sqftS$1,500,000S$1,201 psf
Apr 2022
Waterfront Waves · 01-05 · Condominium · 84 years left
1,249 sqftS$1,550,000S$1,241 psf
Mar 2022
Waterfront Waves · 01-05 · Condominium · 84 years left
1,378 sqftS$1,650,000S$1,198 psf
Mar 2022
Waterfront Waves · 01-05 · Condominium · 84 years left
969 sqftS$1,038,000S$1,071 psf
Mar 2022
Waterfront Waves · 06-10 · Condominium · 84 years left
1,475 sqftS$1,950,000S$1,322 psf
Feb 2022
Waterfront Waves · 06-10 · Condominium · 84 years left
1,281 sqftS$1,580,000S$1,234 psf
Feb 2022
Waterfront Waves · 06-10 · Condominium · 84 years left
1,292 sqftS$1,628,000S$1,260 psf
Feb 2022
Waterfront Waves · 01-05 · Condominium · 84 years left
969 sqftS$1,075,000S$1,110 psf
Feb 2022
Waterfront Waves · 11-15 · Condominium · 84 years left
1,324 sqftS$1,660,000S$1,254 psf
Jan 2022
Waterfront Waves · 06-10 · Condominium · 84 years left
1,270 sqftS$1,600,000S$1,260 psf
Jan 2022
Waterfront Waves · 06-10 · Condominium · 84 years left
969 sqftS$1,060,000S$1,094 psf
Jan 2022
Waterfront Waves · 06-10 · Condominium · 84 years left
969 sqftS$1,100,000S$1,135 psf
Dec 2021
Waterfront Waves · 01-05 · Condominium · 84 years left
1,292 sqftS$1,600,000S$1,239 psf
Dec 2021
Waterfront Waves · 01-05 · Condominium · 84 years left
1,292 sqftS$1,650,000S$1,277 psf
Oct 2021
Waterfront Waves · 11-15 · Condominium · 84 years left
1,270 sqftS$1,660,000S$1,307 psf
Oct 2021
Waterfront Waves · 01-05 · Condominium · 84 years left
1,378 sqftS$1,622,000S$1,177 psf
Oct 2021
Waterfront Waves · 01-05 · Condominium · 84 years left
1,636 sqftS$1,900,000S$1,161 psf
Oct 2021
Waterfront Waves · 06-10 · Condominium · 84 years left
1,249 sqftS$1,500,000S$1,201 psf
See more

Showing 71 of 72.

Sale prices as filed in caveats.

Where the lease takes this

About 79 years of the 99-year lease remain. Every figure below lets the lease run down on the decay measured from private resales in this market, then applies the price path in that column. The paths are scenarios to choose between, not forecasts.

From nowLease leftPrices flatPrices 2% a yearPrices 4% a yearThis market's record, 4.58% a yearmeasured
5 years74 yearsS$2,006,858S$2,215,733S$2,441,649S$2,510,497
10 years69 yearsS$1,962,094S$2,391,782S$2,904,379S$3,070,480
20 years59 yearsS$1,768,884S$2,628,468S$3,875,842S$4,331,836

On a flat market the lease alone costs 16% over 20 years. Prices would need to rise about 0.9% a year to cancel that out.

The measured column repeats what this market did between Q1 2015 and Q2 2026, which was 4.58% a year. Past growth is not a promise of future growth.

Horizons we have not measured are left out rather than guessed at, so a short lease shows fewer rows.

Indicative estimate from comparable caveats. Not a formal valuation.