Suite number:
Hunter End
Project:
Address:
Guelph, Ontario
Developer:
Reids Heritage Homes
Property type:
townhouse
Bathrooms:
2
Bedrooms:
2
Size:
1050 sqft
Occupancy Date:
Mar 2026
$674,900
Available
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
Category | Y1 | Y2 | Y3 | Y4 | Y5 | Y6 | Y7 | Y8 | Y9 | Y10 | Total |
---|---|---|---|---|---|---|---|---|---|---|---|
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
Category | Y1 | Y2 | Y3 | Y4 | Y5 | Y6 | Y7 | Y8 | Y9 | Y10 | Total |
---|---|---|---|---|---|---|---|---|---|---|---|
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
Category | Y1 | Y2 | Y3 | Y4 | Y5 | Y6 | Y7 | Y8 | Y9 | Y10 | Total |
---|---|---|---|---|---|---|---|---|---|---|---|
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