homequant
executive condominium · 828712

Waterbay

Project page · 99-year lease from 2012

Indicative value range
S$1,746,315 – S$1,801,740
Indicative mid S$1,751,079 · S$1,535 psf

Based on 6 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
Aug 2026Waterbay01-051,098 sqftS$1,600,000S$1,457 psf×1.000S$1,457 psf
Jul 2026Waterbay06-101,098 sqftS$1,750,000S$1,594 psf×1.000S$1,594 psf
Jul 2026Waterbay06-101,098 sqftS$1,685,000S$1,535 psf×1.000S$1,535 psf
Jun 2026Waterbay11-151,098 sqftS$1,685,000S$1,535 psf×1.000S$1,535 psf
May 2026Waterbay11-151,259 sqftS$2,070,000S$1,644 psf×1.000S$1,644 psf
May 2026Waterbay16-201,098 sqftS$1,678,888S$1,529 psf×1.000S$1,529 psf

How accurate is this estimate for Waterbay?

We re-ran the estimate as of Q4 2025 on what was known at the time, then compared it with the 22 sales in Waterbay since.

Median error
3.6%

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.

2.98% gross yield

S$52,200 of rent a year against the estimate above · 0.46 points below flats like it

Leases signed here within a quarter of this size run about S$4,350 a month, the middle of 19 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 20261100-1200 sqft4Executive CondominiumS$4,700
Q3 20261000-1100 sqft3Executive CondominiumS$4,300
Q3 20261000-1100 sqft3Executive CondominiumS$4,300
Q3 20261000-1100 sqft3Executive CondominiumS$4,300
Q2 20261300-1400 sqft4Executive CondominiumS$5,100
Q2 20261100-1200 sqft4Executive CondominiumS$4,500
Q2 20261000-1100 sqft3Executive CondominiumS$4,400
Q2 20261000-1100 sqft3Executive CondominiumS$4,350

median of 19 URA rental contracts at Waterbay within a quarter of 106 sqm, since 2025Q4.

Buying or selling at S$1,751,079?

Buying: Stamp duty on S$1,751,079 · Cash and CPF needed on S$1,751,079 · How much can I borrow · Monthly repayment on a 75% loan · Property tax on this rent.

Selling: Net proceeds from selling on S$1,751,079.

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

Primary schools near 45b Edgefield Plains

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
Waterbay · 01-05 · Executive Condominium · 84 years left
excluded: outlier
1,399 sqftS$1,740,000S$1,243 psf
Aug 2026
Waterbay · 01-05 · Executive Condominium · 84 years left
753 sqftS$1,108,800S$1,472 psf
Aug 2026
Waterbay · 01-05 · Executive Condominium · 84 years left
1,098 sqftS$1,600,000S$1,457 psf
Jul 2026
Waterbay · 06-10 · Executive Condominium · 85 years left
1,098 sqftS$1,685,000S$1,535 psf
Jul 2026
Waterbay · 06-10 · Executive Condominium · 85 years left
1,098 sqftS$1,750,000S$1,594 psf
Jun 2026
Waterbay · 11-15 · Executive Condominium · 85 years left
1,098 sqftS$1,685,000S$1,535 psf
May 2026
Waterbay · 11-15 · Executive Condominium · 85 years left
1,259 sqftS$2,070,000S$1,644 psf
May 2026
Waterbay · 16-20 · Executive Condominium · 85 years left
1,098 sqftS$1,678,888S$1,529 psf
May 2026
Waterbay · 01-05 · Executive Condominium · 85 years left
753 sqftS$1,105,000S$1,467 psf
Apr 2026
Waterbay · 01-05 · Executive Condominium · 85 years left
1,496 sqftS$2,158,000S$1,442 psf
Apr 2026
Waterbay · 06-10 · Executive Condominium · 85 years left
1,410 sqftS$2,200,000S$1,560 psf
Apr 2026
Waterbay · 01-05 · Executive Condominium · 85 years left
1,259 sqftS$1,955,000S$1,552 psf
Apr 2026
Waterbay · 11-15 · Executive Condominium · 85 years left
1,098 sqftS$1,650,000S$1,503 psf
Apr 2026
Waterbay · 11-15 · Executive Condominium · 85 years left
1,098 sqftS$1,620,000S$1,476 psf
Apr 2026
Waterbay · 06-10 · Executive Condominium · 85 years left
1,098 sqftS$1,655,000S$1,507 psf
Apr 2026
Waterbay · 11-15 · Executive Condominium · 85 years left
1,076 sqftS$1,620,000S$1,505 psf
Apr 2026
Waterbay · 06-10 · Executive Condominium · 85 years left
1,259 sqftS$2,060,000S$1,636 psf
Mar 2026
Waterbay · 06-10 · Executive Condominium · 85 years left
1,098 sqftS$1,620,000S$1,476 psf
Jan 2026
Waterbay · 01-05 · Executive Condominium · 85 years left
1,389 sqftS$1,740,000S$1,253 psf
Dec 2025
Waterbay · 11-15 · Executive Condominium · 85 years left
1,141 sqftS$1,658,000S$1,453 psf
Oct 2025
Waterbay · 16-20 · Executive Condominium · 85 years left
2,056 sqftS$2,398,888S$1,167 psf
Oct 2025
Waterbay · 16-20 · Executive Condominium · 85 years left
1,959 sqftS$2,168,000S$1,107 psf
Oct 2025
Waterbay · 11-15 · Executive Condominium · 85 years left
1,098 sqftS$1,608,888S$1,465 psf
Sept 2025
Waterbay · 01-05 · Executive Condominium · 85 years left
1,141 sqftS$1,845,000S$1,617 psf
Sept 2025
Waterbay · 06-10 · Executive Condominium · 85 years left
1,076 sqftS$1,720,000S$1,598 psf
Sept 2025
Waterbay · 01-05 · Executive Condominium · 85 years left
1,098 sqftS$1,688,000S$1,537 psf
Aug 2025
Waterbay · 06-10 · Executive Condominium · 85 years left
1,345 sqftS$2,008,000S$1,492 psf
Jun 2025
Waterbay · 06-10 · Executive Condominium · 86 years left
1,098 sqftS$1,560,000S$1,421 psf
Jun 2025
Waterbay · 16-20 · Executive Condominium · 86 years left
926 sqftS$1,290,000S$1,394 psf
Jun 2025
Waterbay · 06-10 · Executive Condominium · 86 years left
1,345 sqftS$1,935,000S$1,438 psf
May 2025
Waterbay · 11-15 · Executive Condominium · 86 years left
1,345 sqftS$1,930,000S$1,434 psf
May 2025
Waterbay · 01-05 · Executive Condominium · 86 years left
1,098 sqftS$1,570,000S$1,430 psf
Apr 2025
Waterbay · 11-15 · Executive Condominium · 86 years left
1,076 sqftS$1,588,888S$1,476 psf
Apr 2025
Waterbay · 11-15 · Executive Condominium · 86 years left
excluded: outlier
1,141 sqftS$1,830,000S$1,604 psf
Apr 2025
Waterbay · 01-05 · Executive Condominium · 86 years left
1,098 sqftS$1,558,000S$1,419 psf
Mar 2025
Waterbay · 01-05 · Executive Condominium · 86 years left
excluded: outlier
1,399 sqftS$1,618,888S$1,157 psf
Mar 2025
Waterbay · 11-15 · Executive Condominium · 86 years left
1,098 sqftS$1,610,000S$1,466 psf
Jan 2025
Waterbay · 06-10 · Executive Condominium · 86 years left
1,345 sqftS$1,896,888S$1,410 psf
Jan 2025
Waterbay · 06-10 · Executive Condominium · 86 years left
excluded: outlier
1,141 sqftS$1,790,000S$1,569 psf
Jan 2025
Waterbay · 01-05 · Executive Condominium · 86 years left
1,259 sqftS$1,860,000S$1,477 psf
Dec 2024
Waterbay · 01-05 · Executive Condominium · 86 years left
excluded: outlier
1,432 sqftS$1,688,888S$1,180 psf
Dec 2024
Waterbay · 06-10 · Executive Condominium · 86 years left
1,098 sqftS$1,560,000S$1,421 psf
Nov 2024
Waterbay · 01-05 · Executive Condominium · 86 years left
936 sqftS$1,288,000S$1,375 psf
Nov 2024
Waterbay · 01-05 · Executive Condominium · 86 years left
926 sqftS$1,310,000S$1,415 psf
Oct 2024
Waterbay · 11-15 · Executive Condominium · 86 years left
excluded: outlier
1,141 sqftS$1,780,000S$1,560 psf
Oct 2024
Waterbay · 06-10 · Executive Condominium · 86 years left
1,141 sqftS$1,680,000S$1,472 psf
Oct 2024
Waterbay · 06-10 · Executive Condominium · 86 years left
1,141 sqftS$1,718,000S$1,506 psf
Oct 2024
Waterbay · 01-05 · Executive Condominium · 86 years left
1,076 sqftS$1,450,000S$1,347 psf
Sept 2024
Waterbay · 06-10 · Executive Condominium · 86 years left
1,098 sqftS$1,500,000S$1,366 psf
Aug 2024
Waterbay · 06-10 · Executive Condominium · 86 years left
excluded: outlier
1,141 sqftS$1,700,000S$1,490 psf
Aug 2024
Waterbay · 06-10 · Executive Condominium · 86 years left
926 sqftS$1,320,000S$1,426 psf
Aug 2024
Waterbay · 01-05 · Executive Condominium · 86 years left
1,098 sqftS$1,480,000S$1,348 psf
Jul 2024
Waterbay · 16-20 · Executive Condominium · 87 years left
1,916 sqftS$1,880,000S$981 psf
Jun 2024
Waterbay · 11-15 · Executive Condominium · 87 years left
1,098 sqftS$1,510,000S$1,375 psf
Jun 2024
Waterbay · 11-15 · Executive Condominium · 87 years left
1,345 sqftS$1,810,000S$1,345 psf
Jun 2024
Waterbay · 06-10 · Executive Condominium · 87 years left
1,098 sqftS$1,540,000S$1,403 psf
Jun 2024
Waterbay · 11-15 · Executive Condominium · 87 years left
1,098 sqftS$1,530,000S$1,394 psf
May 2024
Waterbay · 01-05 · Executive Condominium · 87 years left
1,141 sqftS$1,600,000S$1,402 psf
May 2024
Waterbay · 01-05 · Executive Condominium · 87 years left
1,399 sqftS$1,738,888S$1,243 psf
May 2024
Waterbay · 01-05 · Executive Condominium · 87 years left
1,432 sqftS$1,760,000S$1,229 psf
May 2024
Waterbay · 06-10 · Executive Condominium · 87 years left
1,259 sqftS$1,838,000S$1,459 psf
Apr 2024
Waterbay · 11-15 · Executive Condominium · 87 years left
1,098 sqftS$1,538,000S$1,401 psf
Apr 2024
Waterbay · 11-15 · Executive Condominium · 87 years left
1,098 sqftS$1,530,000S$1,394 psf
Feb 2024
Waterbay · 11-15 · Executive Condominium · 87 years left
1,098 sqftS$1,420,000S$1,293 psf
Jan 2024
Waterbay · 06-10 · Executive Condominium · 87 years left
1,141 sqftS$1,598,000S$1,401 psf
Jan 2024
Waterbay · 06-10 · Executive Condominium · 87 years left
1,141 sqftS$1,620,000S$1,420 psf
Jan 2024
Waterbay · 06-10 · Executive Condominium · 87 years left
1,141 sqftS$1,490,000S$1,306 psf
Dec 2023
Waterbay · 01-05 · Executive Condominium · 87 years left
1,345 sqftS$1,670,000S$1,241 psf
Dec 2023
Waterbay · 16-20 · Executive Condominium · 87 years left
1,141 sqftS$1,600,000S$1,402 psf
Dec 2023
Waterbay · 11-15 · Executive Condominium · 87 years left
1,259 sqftS$1,781,888S$1,415 psf
Nov 2023
Waterbay · 01-05 · Executive Condominium · 87 years left
1,098 sqftS$1,362,000S$1,241 psf
Oct 2023
Waterbay · 06-10 · Executive Condominium · 87 years left
1,098 sqftS$1,406,000S$1,281 psf
Oct 2023
Waterbay · 06-10 · Executive Condominium · 87 years left
753 sqftS$999,000S$1,326 psf
Aug 2023
Waterbay · 06-10 · Executive Condominium · 87 years left
1,410 sqftS$1,900,000S$1,347 psf
Aug 2023
Waterbay · 11-15 · Executive Condominium · 87 years left
1,410 sqftS$1,880,000S$1,333 psf
Jul 2023
Waterbay · 16-20 · Executive Condominium · 88 years left
1,690 sqftS$1,820,000S$1,077 psf
Jul 2023
Waterbay · 01-05 · Executive Condominium · 88 years left
1,432 sqftS$1,660,000S$1,160 psf
Jul 2023
Waterbay · 01-05 · Executive Condominium · 88 years left
1,098 sqftS$1,320,000S$1,202 psf
Jun 2023
Waterbay · 06-10 · Executive Condominium · 88 years left
1,098 sqftS$1,440,000S$1,312 psf
May 2023
Waterbay · 11-15 · Executive Condominium · 88 years left
1,141 sqftS$1,500,000S$1,315 psf
Apr 2023
Waterbay · 11-15 · Executive Condominium · 88 years left
1,345 sqftS$1,700,000S$1,263 psf
Apr 2023
Waterbay · 06-10 · Executive Condominium · 88 years left
1,141 sqftS$1,420,000S$1,245 psf
Mar 2023
Waterbay · 11-15 · Executive Condominium · 88 years left
1,345 sqftS$1,698,000S$1,262 psf
Mar 2023
Waterbay · 11-15 · Executive Condominium · 88 years left
1,345 sqftS$1,638,000S$1,217 psf
Mar 2023
Waterbay · 11-15 · Executive Condominium · 88 years left
1,098 sqftS$1,368,000S$1,246 psf
Feb 2023
Waterbay · 01-05 · Executive Condominium · 88 years left
1,345 sqftS$1,590,000S$1,182 psf
Jan 2023
Waterbay · 06-10 · Executive Condominium · 88 years left
1,141 sqftS$1,418,888S$1,244 psf
Dec 2022
Waterbay · 11-15 · Executive Condominium · 88 years left
1,098 sqftS$1,400,000S$1,275 psf
Nov 2022
Waterbay · 06-10 · Executive Condominium · 88 years left
1,098 sqftS$1,380,000S$1,257 psf
Nov 2022
Waterbay · 11-15 · Executive Condominium · 88 years left
1,141 sqftS$1,410,000S$1,236 psf
Nov 2022
Waterbay · 06-10 · Executive Condominium · 88 years left
1,141 sqftS$1,400,000S$1,227 psf
Nov 2022
Waterbay · 01-05 · Executive Condominium · 88 years left
1,345 sqftS$1,668,000S$1,240 psf
Oct 2022
Waterbay · 11-15 · Executive Condominium · 88 years left
926 sqftS$1,125,000S$1,215 psf
Sept 2022
Waterbay · 01-05 · Executive Condominium · 88 years left
1,141 sqftS$1,395,000S$1,223 psf
Aug 2022
Waterbay · 01-05 · Executive Condominium · 88 years left
1,561 sqftS$1,750,000S$1,121 psf
Aug 2022
Waterbay · 11-15 · Executive Condominium · 88 years left
1,496 sqftS$1,760,000S$1,176 psf
Aug 2022
Waterbay · 11-15 · Executive Condominium · 88 years left
1,141 sqftS$1,413,888S$1,239 psf
Jul 2022
Waterbay · 11-15 · Executive Condominium · 89 years left
1,098 sqftS$1,280,000S$1,166 psf
Jul 2022
Waterbay · 06-10 · Executive Condominium · 89 years left
1,076 sqftS$1,250,000S$1,161 psf
Jun 2022
Waterbay · 06-10 · Executive Condominium · 89 years left
753 sqftS$905,000S$1,201 psf
Jun 2022
Waterbay · 11-15 · Executive Condominium · 89 years left
1,141 sqftS$1,370,000S$1,201 psf
Jun 2022
Waterbay · 11-15 · Executive Condominium · 89 years left
1,098 sqftS$1,270,000S$1,157 psf
May 2022
Waterbay · 06-10 · Executive Condominium · 89 years left
1,410 sqftS$1,500,000S$1,064 psf
May 2022
Waterbay · 01-05 · Executive Condominium · 89 years left
1,410 sqftS$1,530,000S$1,085 psf
May 2022
Waterbay · 01-05 · Executive Condominium · 89 years left
753 sqftS$860,000S$1,141 psf
Apr 2022
Waterbay · 06-10 · Executive Condominium · 89 years left
1,098 sqftS$1,212,000S$1,104 psf
Apr 2022
Waterbay · 01-05 · Executive Condominium · 89 years left
1,141 sqftS$1,380,000S$1,209 psf
Mar 2022
Waterbay · 01-05 · Executive Condominium · 89 years left
1,259 sqftS$1,420,000S$1,128 psf
Mar 2022
Waterbay · 06-10 · Executive Condominium · 89 years left
1,259 sqftS$1,438,000S$1,142 psf
Mar 2022
Waterbay · 11-15 · Executive Condominium · 89 years left
1,141 sqftS$1,268,000S$1,111 psf
Feb 2022
Waterbay · 01-05 · Executive Condominium · 89 years left
1,679 sqftS$1,684,000S$1,003 psf
Jan 2022
Waterbay · 06-10 · Executive Condominium · 89 years left
1,098 sqftS$1,180,000S$1,075 psf
Jan 2022
Waterbay · 11-15 · Executive Condominium · 89 years left
1,141 sqftS$1,310,000S$1,148 psf
Jan 2022
Waterbay · 11-15 · Executive Condominium · 89 years left
1,259 sqftS$1,402,888S$1,114 psf
Jan 2022
Waterbay · 06-10 · Executive Condominium · 89 years left
1,259 sqftS$1,367,500S$1,086 psf
Jan 2022
Waterbay · 01-05 · Executive Condominium · 89 years left
1,141 sqftS$1,190,000S$1,043 psf
Dec 2021
Waterbay · 01-05 · Executive Condominium · 89 years left
753 sqftS$828,000S$1,099 psf
Dec 2021
Waterbay · 01-05 · Executive Condominium · 89 years left
1,389 sqftS$1,398,000S$1,007 psf
Dec 2021
Waterbay · 01-05 · Executive Condominium · 89 years left
1,841 sqftS$1,750,000S$951 psf
Dec 2021
Waterbay · 06-10 · Executive Condominium · 89 years left
1,098 sqftS$1,118,000S$1,018 psf
Dec 2021
Waterbay · 06-10 · Executive Condominium · 89 years left
1,141 sqftS$1,188,000S$1,041 psf
Dec 2021
Waterbay · 01-05 · Executive Condominium · 89 years left
1,098 sqftS$1,100,000S$1,002 psf
Nov 2021
Waterbay · 01-05 · Executive Condominium · 89 years left
1,098 sqftS$1,150,000S$1,047 psf
Nov 2021
Waterbay · 11-15 · Executive Condominium · 89 years left
1,098 sqftS$1,185,000S$1,079 psf
Nov 2021
Waterbay · 11-15 · Executive Condominium · 89 years left
1,098 sqftS$1,190,888S$1,085 psf
Nov 2021
Waterbay · 06-10 · Executive Condominium · 89 years left
1,076 sqftS$1,155,000S$1,073 psf
Nov 2021
Waterbay · 11-15 · Executive Condominium · 89 years left
1,076 sqftS$1,180,888S$1,097 psf
Nov 2021
Waterbay · 01-05 · Executive Condominium · 89 years left
1,098 sqftS$1,170,000S$1,066 psf
Oct 2021
Waterbay · 11-15 · Executive Condominium · 89 years left
1,496 sqftS$1,650,800S$1,103 psf
Oct 2021
Waterbay · 01-05 · Executive Condominium · 89 years left
1,141 sqftS$1,230,000S$1,078 psf
Oct 2021
Waterbay · 16-20 · Executive Condominium · 89 years left
2,669 sqftS$2,050,000S$768 psf
See more

Showing 131 of 134.

Sale prices as filed in caveats.

Where the lease takes this

About 84 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 years79 yearsS$1,607,422S$1,774,724S$1,955,675S$2,010,819
10 years74 yearsS$1,523,670S$1,857,345S$2,255,403S$2,384,389
20 years64 yearsS$1,425,185S$2,117,751S$3,122,757S$3,490,150

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.