Suite number:
Kennedy Interior
Project:
Address:
Guelph, Ontario
Developer:
Reids Heritage Homes
Property type:
townhouse
Bathrooms:
1.5
Bedrooms:
2
Size:
980 sqft
Occupancy Date:
Mar 2026
Price, CAD
$644,900
Available
ROI
Want to own a unit? —
Investment Period: 5 years
Yearly Return on Investment in Year 5
22.54%
Cumulative Return on Investment in Year 5
109.21%
Property Price at the End of Year 5
$831,000
Deposit Schedule
$10,000 at Signing
Total up to 5% in 30 days
$22,245
2.5% in 120 days
$16,123
2.5% on Occupancy
$16,123
Net Gain (Loss)
Get Expert Advice
Property Price Appreciation
Investment Details (10-Year Period)
Income/Return
| Category | Y1 | Y2 | Y3 | Y4 | Y5 | Y6 | Y7 | Y8 | Y9 | Y10 | Total |
|---|---|---|---|---|---|---|---|---|---|---|---|
| property price appreciation | $33,000 | $35,000 | $37,000 | $39,000 | $41,000 | $43,000 | $45,000 | $48,000 | $50,000 | $53,000 | $426,000 |
| rent income | - | $10,000 | $20,000 | $20,000 | $21,000 | $22,000 | $23,000 | $24,000 | $25,000 | $26,000 | $192,000 |
| mortgage principal reduction | - | $4,000 | $9,000 | $10,000 | $10,000 | $10,000 | $11,000 | $11,000 | $12,000 | $12,000 | $90,000 |
| deposit interest | $3,000 | $2,000 | - | - | - | - | - | - | - | - | $4,000 |
| gst hst rebate | - | $24,000 | - | - | - | - | - | - | - | - | $24,000 |
| total income return | $36,000 | $75,000 | $66,000 | $69,000 | $72,000 | $76,000 | $80,000 | $83,000 | $87,000 | $91,000 | $736,000 |
Expense/ Investment
| Category | Y1 | Y2 | Y3 | Y4 | Y5 | Y6 | Y7 | Y8 | Y9 | Y10 | Total |
|---|---|---|---|---|---|---|---|---|---|---|---|
| deposit | $64,000 | - | - | - | - | - | - | - | - | - | $64,000 |
| remaining balance payment | - | $64,000 | - | - | - | - | - | - | - | - | $64,000 |
| closing cost | - | $48,000 | - | - | - | - | - | - | - | - | $48,000 |
| operating expense | - | $3,000 | $6,000 | $6,000 | $7,000 | $7,000 | $7,000 | $7,000 | $8,000 | $8,000 | $59,000 |
| mortgage payment | - | $15,000 | $30,000 | $30,000 | $30,000 | $30,000 | $30,000 | $30,000 | $30,000 | $30,000 | $251,000 |
| total expense investment | $64,000 | $131,000 | $36,000 | $36,000 | $36,000 | $36,000 | $37,000 | $37,000 | $37,000 | $37,000 | $488,000 |
Other
| Category | Y1 | Y2 | Y3 | Y4 | Y5 | Y6 | Y7 | Y8 | Y9 | Y10 | Total |
|---|---|---|---|---|---|---|---|---|---|---|---|
| net gain loss | -$28,354 | -$55,845 | $30,000 | $33,000 | $36,000 | $39,000 | $43,000 | $46,000 | $50,000 | $54,000 | $248,000 |
| cumulative roi | $56 | $56 | $75 | $93 | $109 | $125 | $141 | $156 | $172 | $188 | $1,000 |
At Argyle Village you’re part of a welcoming neighbourhood and masterfully designed community surrounded by all that Guelph has to offer. Spacious, bright and modern designs offer families a beautiful home with dreamy kitchens and large windows in th...
Address: Guelph, Ontario
Price Range: $590,000 - $798,000
Avail. suites: 10
2 bd
780—1445 SqFt