Suite number:

Chelsea Interior

Address:
Guelph, Ontario
Developer:
Reids Heritage Homes
Property type:
townhouse
Bathrooms:
2
Bedrooms:
2
Size:
900 sqft
Occupancy Date:
Mar 2026
Price, CAD
$589,900
Available
ROI
Want to own a unit? —
Investment Period: 5 years
Yearly Return on Investment in Year 5

21.99%

Cumulative Return on Investment in Year 5

107.89%

Property Price at the End of Year 5

$760,000

Deposit Schedule
$10,000 at Signing
Total up to 5% in 30 days
$29,495
2.5% in 120 days
$14,748
2.5% on Occupancy
$14,748
Net Gain (Loss)
Get Expert Advice
Property Price Appreciation
Investment Details (10-Year Period)
Income/Return
CategoryY1Y2Y3Y4Y5Y6Y7Y8Y9Y10Total
property price appreciation$31,000$32,000$34,000$36,000$38,000$40,000$42,000$44,000$46,000$48,000$389,000
rent income-$12,000$18,000$19,000$20,000$21,000$21,000$22,000$23,000$24,000$181,000
mortgage principal reduction-$6,000$9,000$9,000$9,000$10,000$10,000$10,000$11,000$11,000$84,000
deposit interest$2,000$943--------$3,000
gst hst rebate-$24,000--------$24,000
total income return$33,000$74,000$61,000$63,000$67,000$70,000$73,000$77,000$80,000$84,000$682,000
Expense/ Investment
CategoryY1Y2Y3Y4Y5Y6Y7Y8Y9Y10Total
deposit$59,000---------$59,000
remaining balance payment-$59,000--------$59,000
closing cost-$47,000--------$47,000
operating expense-$4,000$6,000$6,000$6,000$6,000$7,000$7,000$7,000$7,000$55,000
mortgage payment-$18,000$27,000$27,000$27,000$27,000$27,000$27,000$27,000$27,000$234,000
total expense investment$59,000$128,000$33,000$33,000$33,000$33,000$34,000$34,000$34,000$34,000$455,000
Other
CategoryY1Y2Y3Y4Y5Y6Y7Y8Y9Y10Total
net gain loss-$25,935-$53,589$28,000$31,000$33,000$36,000$39,000$43,000$46,000$50,000$227,000
cumulative roi$56$56$75$92$108$124$139$154$170$186$1,000
Argyle Village
Address: Guelph, Ontario
Price Range: $590,000 - $798,000
Avail. suites: 10
2 bd
780—1445 SqFt