homequant
condo · 479260

Waterfront Gold

Project page · 99-year lease from 2009

Indicative value range
S$1,701,480 – S$1,795,707
Indicative mid S$1,747,256 · S$1,691 psf

Based on 7 sales in this project, last 12 months. Search widened 1 of 4 steps to find enough comparable sales. 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
Aug 2026Waterfront Gold11-15893 sqftS$1,516,000S$1,697 psf×1.000S$1,697 psf
Aug 2026Waterfront Gold01-05893 sqftS$1,380,888S$1,546 psf×1.000S$1,546 psf
Apr 2026Waterfront Gold06-101,227 sqftS$2,245,000S$1,830 psf×1.000S$1,830 psf
Apr 2026Waterfront Gold11-15893 sqftS$1,460,000S$1,634 psf×1.000S$1,634 psf
Apr 2026Waterfront Gold01-051,055 sqftS$1,750,000S$1,659 psf×1.000S$1,659 psf
Jan 2026Waterfront Gold06-101,292 sqftS$2,300,000S$1,781 psf×0.999S$1,779 psf
Dec 2025Waterfront Gold06-10893 sqftS$1,480,000S$1,657 psf×1.021S$1,691 psf

How accurate is this estimate for Waterfront Gold?

We re-ran the estimate as of Q4 2025 on what was known at the time, then compared it with the 11 sales in Waterfront Gold since.

Median error
3.0%

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.

2.99% gross yield

S$52,200 of rent a year against the estimate above · 0.45 points below flats like it

Leases signed here within a quarter of this size run about S$4,350 a month, the middle of 56 of them.

In outside the central region, leasehold flats with 80 to 89 years of lease left yield 3.44%, from 146 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 20261400-1500 sqft4Non-landed PropertiesS$6,200
Q3 20261300-1400 sqft4Non-landed PropertiesS$6,000
Q3 20261300-1400 sqft4Non-landed PropertiesS$6,000
Q3 20261200-1300 sqft3Non-landed PropertiesS$5,700
Q3 20261100-1200 sqft3Non-landed PropertiesS$5,400
Q3 20261100-1200 sqft3Non-landed PropertiesS$5,400
Q3 20261200-1300 sqft3Non-landed PropertiesS$5,400
Q3 20261200-1300 sqft3Non-landed PropertiesS$5,400

median of 56 URA rental contracts at Waterfront Gold within a quarter of 96 sqm, since 2025Q4.

Buying or selling at S$1,747,256?

Buying: Stamp duty on S$1,747,256 · Cash and CPF needed on S$1,747,256 · How much can I borrow · Monthly repayment on a 75% loan · Property tax on this rent.

Selling: Net proceeds from selling on S$1,747,256.

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

Primary schools near 758 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
Aug 2026
Waterfront Gold · 01-05 · Condominium · 81 years left
893 sqftS$1,380,888S$1,546 psf
Aug 2026
Waterfront Gold · 11-15 · Condominium · 81 years left
893 sqftS$1,516,000S$1,697 psf
Aug 2026
Waterfront Gold · 06-10 · Condominium · 81 years left
1,475 sqftS$2,750,000S$1,865 psf
Jul 2026
Waterfront Gold · 11-15 · Condominium · 82 years left
1,378 sqftS$2,460,000S$1,785 psf
Apr 2026
Waterfront Gold · 01-05 · Condominium · 82 years left
1,055 sqftS$1,750,000S$1,659 psf
Apr 2026
Waterfront Gold · 11-15 · Condominium · 82 years left
893 sqftS$1,460,000S$1,634 psf
Apr 2026
Waterfront Gold · 06-10 · Condominium · 82 years left
1,227 sqftS$2,245,000S$1,830 psf
Mar 2026
Waterfront Gold · 06-10 · Condominium · 82 years left
667 sqftS$1,068,000S$1,600 psf
Feb 2026
Waterfront Gold · 11-15 · Condominium · 82 years left
581 sqftS$898,000S$1,545 psf
Jan 2026
Waterfront Gold · 06-10 · Condominium · 82 years left
1,292 sqftS$2,300,000S$1,781 psf
Dec 2025
Waterfront Gold · 06-10 · Condominium · 82 years left
893 sqftS$1,480,000S$1,657 psf
Sept 2025
Waterfront Gold · 11-15 · Condominium · 82 years left
1,292 sqftS$2,300,000S$1,781 psf
Aug 2025
Waterfront Gold · 11-15 · Condominium · 82 years left
872 sqftS$1,468,000S$1,684 psf
Aug 2025
Waterfront Gold · 01-05 · Condominium · 82 years left
667 sqftS$1,060,000S$1,588 psf
Aug 2025
Waterfront Gold · 06-10 · Condominium · 82 years left
1,055 sqftS$1,600,000S$1,517 psf
Aug 2025
Waterfront Gold · 01-05 · Condominium · 82 years left
872 sqftS$1,300,000S$1,491 psf
Jun 2025
Waterfront Gold · 01-05 · Condominium · 83 years left
1,055 sqftS$1,700,000S$1,612 psf
May 2025
Waterfront Gold · 01-05 · Condominium · 83 years left
1,227 sqftS$2,128,000S$1,734 psf
Apr 2025
Waterfront Gold · 01-05 · Condominium · 83 years left
1,378 sqftS$2,100,000S$1,524 psf
Mar 2025
Waterfront Gold · 11-15 · Condominium · 83 years left
667 sqftS$1,090,000S$1,633 psf
Mar 2025
Waterfront Gold · 01-05 · Condominium · 83 years left
667 sqftS$1,060,000S$1,588 psf
Feb 2025
Waterfront Gold · 11-15 · Condominium · 83 years left
1,195 sqftS$2,048,000S$1,714 psf
Feb 2025
Waterfront Gold · 01-05 · Condominium · 83 years left
1,378 sqftS$2,300,000S$1,669 psf
Jan 2025
Waterfront Gold · 11-15 · Condominium · 83 years left
excluded: outlier
1,195 sqftS$2,088,000S$1,748 psf
Dec 2024
Waterfront Gold · 01-05 · Condominium · 83 years left
1,216 sqftS$1,920,000S$1,579 psf
Dec 2024
Waterfront Gold · 11-15 · Condominium · 83 years left
872 sqftS$1,356,000S$1,555 psf
Oct 2024
Waterfront Gold · 01-05 · Condominium · 83 years left
667 sqftS$1,028,000S$1,540 psf
Oct 2024
Waterfront Gold · 06-10 · Condominium · 83 years left
1,216 sqftS$1,940,000S$1,595 psf
Oct 2024
Waterfront Gold · 01-05 · Condominium · 83 years left
excluded: outlier
1,367 sqftS$1,990,000S$1,456 psf
Oct 2024
Waterfront Gold · 11-15 · Condominium · 83 years left
872 sqftS$1,340,000S$1,537 psf
Oct 2024
Waterfront Gold · 11-15 · Condominium · 83 years left
1,475 sqftS$2,468,888S$1,674 psf
Oct 2024
Waterfront Gold · 06-10 · Condominium · 83 years left
excluded: outlier
1,195 sqftS$2,000,000S$1,674 psf
Jul 2024
Waterfront Gold · 11-15 · Condominium · 84 years left
667 sqftS$1,078,000S$1,615 psf
Apr 2024
Waterfront Gold · 11-15 · Condominium · 84 years left
667 sqftS$1,030,000S$1,543 psf
Mar 2024
Waterfront Gold · 11-15 · Condominium · 84 years left
667 sqftS$1,060,000S$1,588 psf
Jan 2024
Waterfront Gold · 06-10 · Condominium · 84 years left
581 sqftS$870,000S$1,497 psf
Dec 2023
Waterfront Gold · 01-05 · Condominium · 84 years left
1,292 sqftS$1,880,000S$1,455 psf
Dec 2023
Waterfront Gold · 11-15 · Condominium · 84 years left
1,378 sqftS$2,180,000S$1,582 psf
Oct 2023
Waterfront Gold · 06-10 · Condominium · 84 years left
893 sqftS$1,300,000S$1,455 psf
Aug 2023
Waterfront Gold · 01-05 · Condominium · 84 years left
1,292 sqftS$1,890,000S$1,463 psf
Aug 2023
Waterfront Gold · 11-15 · Condominium · 84 years left
1,012 sqftS$1,580,000S$1,562 psf
Aug 2023
Waterfront Gold · 11-15 · Condominium · 84 years left
1,292 sqftS$1,915,000S$1,483 psf
Jul 2023
Waterfront Gold · 11-15 · Condominium · 85 years left
1,292 sqftS$1,920,000S$1,486 psf
Jun 2023
Waterfront Gold · 06-10 · Condominium · 85 years left
1,356 sqftS$1,998,000S$1,473 psf
May 2023
Waterfront Gold · 06-10 · Condominium · 85 years left
667 sqftS$1,080,000S$1,618 psf
May 2023
Waterfront Gold · 11-15 · Condominium · 85 years left
893 sqftS$1,300,000S$1,455 psf
Feb 2023
Waterfront Gold · 11-15 · Condominium · 85 years left
581 sqftS$860,000S$1,480 psf
Dec 2022
Waterfront Gold · 11-15 · Condominium · 85 years left
872 sqftS$1,210,000S$1,388 psf
Dec 2022
Waterfront Gold · 01-05 · Condominium · 85 years left
786 sqftS$1,038,800S$1,322 psf
Dec 2022
Waterfront Gold · 01-05 · Condominium · 85 years left
1,292 sqftS$1,745,000S$1,351 psf
Dec 2022
Waterfront Gold · 06-10 · Condominium · 85 years left
893 sqftS$1,260,000S$1,410 psf
Dec 2022
Waterfront Gold · 11-15 · Condominium · 85 years left
1,012 sqftS$1,545,000S$1,527 psf
Nov 2022
Waterfront Gold · 06-10 · Condominium · 85 years left
667 sqftS$1,038,000S$1,555 psf
Sept 2022
Waterfront Gold · 01-05 · Condominium · 85 years left
1,227 sqftS$1,720,000S$1,402 psf
Aug 2022
Waterfront Gold · 01-05 · Condominium · 85 years left
1,292 sqftS$1,780,000S$1,378 psf
Jul 2022
Waterfront Gold · 06-10 · Condominium · 86 years left
1,378 sqftS$1,855,000S$1,346 psf
Jun 2022
Waterfront Gold · 11-15 · Condominium · 86 years left
1,378 sqftS$1,915,000S$1,390 psf
Jun 2022
Waterfront Gold · 11-15 · Condominium · 86 years left
581 sqftS$790,000S$1,359 psf
Jun 2022
Waterfront Gold · 06-10 · Condominium · 86 years left
872 sqftS$1,188,000S$1,363 psf
Jun 2022
Waterfront Gold · 01-05 · Condominium · 86 years left
872 sqftS$1,105,000S$1,267 psf
Jun 2022
Waterfront Gold · 01-05 · Condominium · 86 years left
1,475 sqftS$1,990,000S$1,349 psf
May 2022
Waterfront Gold · 06-10 · Condominium · 86 years left
893 sqftS$1,100,000S$1,231 psf
May 2022
Waterfront Gold · 01-05 · Condominium · 86 years left
1,227 sqftS$1,580,000S$1,288 psf
May 2022
Waterfront Gold · 01-05 · Condominium · 86 years left
1,378 sqftS$1,808,000S$1,312 psf
Apr 2022
Waterfront Gold · 01-05 · Condominium · 86 years left
1,055 sqftS$1,435,000S$1,360 psf
Apr 2022
Waterfront Gold · 06-10 · Condominium · 86 years left
893 sqftS$1,150,000S$1,287 psf
Feb 2022
Waterfront Gold · 11-15 · Condominium · 86 years left
1,195 sqftS$1,680,000S$1,406 psf
Feb 2022
Waterfront Gold · 11-15 · Condominium · 86 years left
1,195 sqftS$1,850,000S$1,548 psf
Feb 2022
Waterfront Gold · 11-15 · Condominium · 86 years left
1,055 sqftS$1,528,000S$1,449 psf
Feb 2022
Waterfront Gold · 11-15 · Condominium · 86 years left
1,216 sqftS$1,600,000S$1,315 psf
Jan 2022
Waterfront Gold · 11-15 · Condominium · 86 years left
1,012 sqftS$1,320,000S$1,305 psf
Jan 2022
Waterfront Gold · 06-10 · Condominium · 86 years left
1,195 sqftS$1,700,000S$1,423 psf
Nov 2021
Waterfront Gold · 11-15 · Condominium · 86 years left
581 sqftS$760,000S$1,308 psf
Nov 2021
Waterfront Gold · 01-05 · Condominium · 86 years left
893 sqftS$1,080,000S$1,209 psf
Nov 2021
Waterfront Gold · 01-05 · Condominium · 86 years left
1,227 sqftS$1,570,000S$1,279 psf
Oct 2021
Waterfront Gold · 11-15 · Condominium · 86 years left
893 sqftS$1,150,000S$1,287 psf
Oct 2021
Waterfront Gold · 11-15 · Condominium · 86 years left
1,055 sqftS$1,500,000S$1,422 psf

Sale prices as filed in caveats.

Where the lease takes this

About 81 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 years76 yearsS$1,603,913S$1,770,849S$1,951,405S$2,006,429
10 years71 yearsS$1,520,343S$1,853,290S$2,250,479S$2,379,184
20 years61 yearsS$1,422,074S$2,113,127S$3,115,939S$3,482,530

On a flat market the lease alone costs 19% over 20 years. Prices would need to rise about 1.03% 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.