Suite number:
Madison
Project:
Address:
Cambridge, Ontario
Developer:
Reids Heritage Homes
Property type:
townhouse
Bathrooms:
2
Bedrooms:
2
Size:
780 sqft
Occupancy Date:
Jan 2026
Price, CAD
$534,900
Available
ROI
Want to own a unit? —
Investment Period: 5 years
Yearly Return on Investment in Year 5
25.07%
Cumulative Return on Investment in Year 5
124.41%
Property Price at the End of Year 5
$689,000
Deposit Schedule
$10,000 at Signing
Total up to 0% in 0 days
$3
2.5% in 0 days
$13,373
5% on Occupancy
$26,745
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 | $28,000 | $29,000 | $31,000 | $32,000 | $34,000 | $36,000 | $38,000 | $40,000 | $42,000 | $44,000 | $353,000 |
| rent income | - | $19,000 | $24,000 | $25,000 | $26,000 | $27,000 | $28,000 | $29,000 | $30,000 | $32,000 | $239,000 |
| mortgage principal reduction | - | $6,000 | $7,000 | $7,000 | $8,000 | $8,000 | $9,000 | $9,000 | $9,000 | $10,000 | $73,000 |
| deposit interest | $1,000 | $154 | - | - | - | - | - | - | - | - | $1,000 |
| gst hst rebate | - | $24,000 | - | - | - | - | - | - | - | - | $24,000 |
| total income return | $29,000 | $78,000 | $62,000 | $65,000 | $68,000 | $71,000 | $74,000 | $78,000 | $82,000 | $85,000 | $691,000 |
Expense/ Investment
| Category | Y1 | Y2 | Y3 | Y4 | Y5 | Y6 | Y7 | Y8 | Y9 | Y10 | Total |
|---|---|---|---|---|---|---|---|---|---|---|---|
| deposit | $27,000 | - | - | - | - | - | - | - | - | - | $27,000 |
| remaining balance payment | - | $67,000 | - | - | - | - | - | - | - | - | $67,000 |
| closing cost | - | $46,000 | - | - | - | - | - | - | - | - | $46,000 |
| operating expense | - | $5,000 | $6,000 | $6,000 | $6,000 | $6,000 | $7,000 | $7,000 | $7,000 | $7,000 | $57,000 |
| mortgage payment | - | $22,000 | $26,000 | $26,000 | $26,000 | $26,000 | $26,000 | $26,000 | $26,000 | $26,000 | $230,000 |
| total expense investment | $27,000 | $139,000 | $32,000 | $32,000 | $32,000 | $32,000 | $33,000 | $33,000 | $33,000 | $33,000 | $427,000 |
Other
| Category | Y1 | Y2 | Y3 | Y4 | Y5 | Y6 | Y7 | Y8 | Y9 | Y10 | Total |
|---|---|---|---|---|---|---|---|---|---|---|---|
| net gain loss | $2,000 | -$61,291 | $30,000 | $32,000 | $35,000 | $38,000 | $42,000 | $45,000 | $48,000 | $52,000 | $264,000 |
| cumulative roi | $109 | $61 | $82 | $103 | $124 | $146 | $168 | $191 | $216 | $243 | $1,000 |
Modal At Main
Address: Cambridge, Ontario
Price Range: $530,000 - $670,000
Avail. suites: 5
2 bd
780—1445 SqFt