Suite number:

Hunter End

Address:
Guelph, Ontario
Developer:
Reids Heritage Homes
Property type:
townhouse
Bathrooms:
2
Bedrooms:
2
Size:
1050 sqft
Occupancy Date:
Mar 2026
Price, CAD
$674,900
Available
ROI
Want to own a unit? —
Investment Period: 5 years
Yearly Return on Investment in Year 5

21.62%

Cumulative Return on Investment in Year 5

104.97%

Property Price at the End of Year 5

$869,000

Deposit Schedule
$10,000 at Signing
Total up to 5% in 30 days
$33,745
2.5% in 120 days
$16,873
2.5% on Occupancy
$16,873
Net Gain (Loss)
Get Expert Advice
Property Price Appreciation
Investment Details (10-Year Period)
Income/Return
CategoryY1Y2Y3Y4Y5Y6Y7Y8Y9Y10Total
property price appreciation$35,000$37,000$39,000$41,000$43,000$45,000$48,000$50,000$53,000$55,000$445,000
rent income-$14,000$21,000$22,000$23,000$24,000$25,000$26,000$27,000$28,000$211,000
mortgage principal reduction-$6,000$9,000$9,000$10,000$10,000$11,000$11,000$12,000$12,000$90,000
deposit interest$3,000$945--------$4,000
gst hst rebate-$24,000--------$24,000
total income return$38,000$81,000$69,000$72,000$76,000$79,000$83,000$87,000$92,000$96,000$774,000
Expense/ Investment
CategoryY1Y2Y3Y4Y5Y6Y7Y8Y9Y10Total
deposit$67,000---------$67,000
remaining balance payment-$67,000--------$67,000
closing cost-$49,000--------$49,000
operating expense-$4,000$7,000$7,000$7,000$7,000$8,000$8,000$8,000$8,000$64,000
mortgage payment-$22,000$33,000$33,000$33,000$33,000$33,000$33,000$33,000$33,000$285,000
total expense investment$67,000$143,000$40,000$40,000$40,000$40,000$40,000$41,000$41,000$41,000$533,000
Other
CategoryY1Y2Y3Y4Y5Y6Y7Y8Y9Y10Total
net gain loss-$29,679-$61,382$29,000$33,000$36,000$39,000$43,000$47,000$51,000$55,000$241,000
cumulative roi$56$55$73$90$105$120$134$149$163$178$1,000
Argyle Village
Address: Guelph, Ontario
Price Range: $590,000 - $798,000
Avail. suites: 10
2 bd
780—1445 SqFt