Suite number:
Chelsea
Project:
Address:
Cambridge, Ontario
Developer:
Reids Heritage Homes
Property type:
townhouse
Bathrooms:
2
Bedrooms:
2
Size:
900 sqft
Occupancy Date:
Jan 2026
Price, CAD
$529,900
Available
ROI
Want to own a unit? —
Investment Period: 5 years
Yearly Return on Investment in Year 5
27.02%
Cumulative Return on Investment in Year 5
134.20%
Property Price at the End of Year 5
$683,000
Deposit Schedule
$10,000 at Signing
Total up to 0% in 0 days
$3
2.5% in 0 days
$13,248
5% on Occupancy
$26,495
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 | $27,000 | $29,000 | $30,000 | $32,000 | $34,000 | $35,000 | $37,000 | $39,000 | $41,000 | $43,000 | $350,000 |
| rent income | - | $22,000 | $27,000 | $28,000 | $30,000 | $31,000 | $32,000 | $34,000 | $35,000 | $37,000 | $276,000 |
| mortgage principal reduction | - | $6,000 | $7,000 | $7,000 | $8,000 | $8,000 | $8,000 | $9,000 | $9,000 | $10,000 | $72,000 |
| deposit interest | $1,000 | $153 | - | - | - | - | - | - | - | - | $1,000 |
| gst hst rebate | - | $24,000 | - | - | - | - | - | - | - | - | $24,000 |
| total income return | $29,000 | $81,000 | $65,000 | $68,000 | $71,000 | $75,000 | $78,000 | $82,000 | $86,000 | $90,000 | $724,000 |
Expense/ Investment
| Category | Y1 | Y2 | Y3 | Y4 | Y5 | Y6 | Y7 | Y8 | Y9 | Y10 | Total |
|---|---|---|---|---|---|---|---|---|---|---|---|
| deposit | $26,000 | - | - | - | - | - | - | - | - | - | $26,000 |
| remaining balance payment | - | $66,000 | - | - | - | - | - | - | - | - | $66,000 |
| closing cost | - | $46,000 | - | - | - | - | - | - | - | - | $46,000 |
| operating expense | - | $5,000 | $6,000 | $7,000 | $7,000 | $7,000 | $7,000 | $8,000 | $8,000 | $8,000 | $63,000 |
| mortgage payment | - | $21,000 | $26,000 | $26,000 | $26,000 | $26,000 | $26,000 | $26,000 | $26,000 | $26,000 | $228,000 |
| total expense investment | $26,000 | $139,000 | $32,000 | $32,000 | $33,000 | $33,000 | $33,000 | $33,000 | $34,000 | $34,000 | $430,000 |
Other
| Category | Y1 | Y2 | Y3 | Y4 | Y5 | Y6 | Y7 | Y8 | Y9 | Y10 | Total |
|---|---|---|---|---|---|---|---|---|---|---|---|
| net gain loss | $2,000 | -$58,276 | $33,000 | $35,000 | $38,000 | $42,000 | $45,000 | $48,000 | $52,000 | $56,000 | $294,000 |
| cumulative roi | $109 | $62 | $85 | $109 | $134 | $161 | $189 | $220 | $252 | $286 | $2,000 |
Modal At Main
Address: Cambridge, Ontario
Price Range: $530,000 - $670,000
Avail. suites: 5
2 bd
780—1445 SqFt