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
21.36%
Cumulative Return on Investment in Year 5
104.12%
Property Price at the End of Year 5
$831,000
Deposit Schedule
$10,000 at Signing
Total up to 5% in 30 days
$32,245
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 | - | $13,000 | $20,000 | $21,000 | $21,000 | $22,000 | $23,000 | $24,000 | $25,000 | $26,000 | $197,000 |
| mortgage principal reduction | - | $6,000 | $9,000 | $9,000 | $9,000 | $10,000 | $10,000 | $11,000 | $11,000 | $12,000 | $86,000 |
| deposit interest | $3,000 | $903 | - | - | - | - | - | - | - | - | $4,000 |
| gst hst rebate | - | $24,000 | - | - | - | - | - | - | - | - | $24,000 |
| total income return | $36,000 | $78,000 | $65,000 | $69,000 | $72,000 | $75,000 | $79,000 | $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 | - | $4,000 | $6,000 | $6,000 | $7,000 | $7,000 | $7,000 | $7,000 | $8,000 | $8,000 | $60,000 |
| mortgage payment | - | $21,000 | $31,000 | $31,000 | $31,000 | $31,000 | $31,000 | $31,000 | $31,000 | $31,000 | $272,000 |
| total expense investment | $64,000 | $138,000 | $38,000 | $38,000 | $38,000 | $38,000 | $39,000 | $39,000 | $39,000 | $39,000 | $510,000 |
Other
| Category | Y1 | Y2 | Y3 | Y4 | Y5 | Y6 | Y7 | Y8 | Y9 | Y10 | Total |
|---|---|---|---|---|---|---|---|---|---|---|---|
| net gain loss | -$28,357 | -$59,402 | $28,000 | $31,000 | $34,000 | $37,000 | $41,000 | $44,000 | $48,000 | $52,000 | $226,000 |
| cumulative roi | $56 | $55 | $73 | $89 | $104 | $119 | $133 | $147 | $161 | $175 | $1,000 |
Argyle Village
Address: Guelph, Ontario
Price Range: $590,000 - $798,000
Avail. suites: 10
2 bd
780—1445 SqFt