Suite number:
Chelsea Interior
Project:
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
21.08%
Cumulative Return on Investment in Year 5
103.71%
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
| Category | Y1 | Y2 | Y3 | Y4 | Y5 | Y6 | Y7 | Y8 | Y9 | Y10 | Total |
|---|---|---|---|---|---|---|---|---|---|---|---|
| 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 | - | $5,000 | $8,000 | $8,000 | $9,000 | $9,000 | $9,000 | $10,000 | $10,000 | $11,000 | $79,000 |
| deposit interest | $2,000 | $826 | - | - | - | - | - | - | - | - | $3,000 |
| gst hst rebate | - | $24,000 | - | - | - | - | - | - | - | - | $24,000 |
| total income return | $33,000 | $74,000 | $60,000 | $63,000 | $66,000 | $69,000 | $72,000 | $76,000 | $80,000 | $83,000 | $676,000 |
Expense/ Investment
| Category | Y1 | Y2 | Y3 | Y4 | Y5 | Y6 | Y7 | Y8 | Y9 | Y10 | Total |
|---|---|---|---|---|---|---|---|---|---|---|---|
| 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 | - | $19,000 | $29,000 | $29,000 | $29,000 | $29,000 | $29,000 | $29,000 | $29,000 | $29,000 | $249,000 |
| total expense investment | $59,000 | $129,000 | $34,000 | $35,000 | $35,000 | $35,000 | $35,000 | $35,000 | $36,000 | $36,000 | $469,000 |
Other
| Category | Y1 | Y2 | Y3 | Y4 | Y5 | Y6 | Y7 | Y8 | Y9 | Y10 | Total |
|---|---|---|---|---|---|---|---|---|---|---|---|
| net gain loss | -$25,935 | -$55,278 | $25,000 | $28,000 | $31,000 | $34,000 | $37,000 | $40,000 | $44,000 | $48,000 | $207,000 |
| cumulative roi | $56 | $55 | $73 | $89 | $104 | $118 | $132 | $146 | $160 | $174 | $1,000 |
Argyle Village
Address: Guelph, Ontario
Price Range: $590,000 - $798,000
Avail. suites: 10
2 bd
780—1445 SqFt