Suite number:
Chelsea End
Project:
Address:
Guelph, Ontario
Developer:
Reids Heritage Homes
Property type:
townhouse
Bathrooms:
2
Bedrooms:
2
Size:
900 sqft
Occupancy Date:
Mar 2026
Price, CAD
$609,900
Available
ROI
Want to own a unit? —
Investment Period: 5 years
Yearly Return on Investment in Year 5
21.03%
Cumulative Return on Investment in Year 5
103.09%
Property Price at the End of Year 5
$786,000
Deposit Schedule
$10,000 at Signing
Total up to 5% in 30 days
$30,495
2.5% in 120 days
$15,248
2.5% on Occupancy
$15,248
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 | $32,000 | $33,000 | $35,000 | $37,000 | $39,000 | $41,000 | $43,000 | $45,000 | $48,000 | $50,000 | $403,000 |
| 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 | $10,000 | $10,000 | $11,000 | $11,000 | $82,000 |
| deposit interest | $3,000 | $854 | - | - | - | - | - | - | - | - | $3,000 |
| gst hst rebate | - | $24,000 | - | - | - | - | - | - | - | - | $24,000 |
| total income return | $34,000 | $75,000 | $61,000 | $64,000 | $67,000 | $71,000 | $74,000 | $78,000 | $82,000 | $85,000 | $692,000 |
Expense/ Investment
| Category | Y1 | Y2 | Y3 | Y4 | Y5 | Y6 | Y7 | Y8 | Y9 | Y10 | Total |
|---|---|---|---|---|---|---|---|---|---|---|---|
| deposit | $61,000 | - | - | - | - | - | - | - | - | - | $61,000 |
| remaining balance payment | - | $61,000 | - | - | - | - | - | - | - | - | $61,000 |
| closing cost | - | $48,000 | - | - | - | - | - | - | - | - | $48,000 |
| operating expense | - | $4,000 | $6,000 | $6,000 | $6,000 | $6,000 | $7,000 | $7,000 | $7,000 | $7,000 | $56,000 |
| mortgage payment | - | $20,000 | $30,000 | $30,000 | $30,000 | $30,000 | $30,000 | $30,000 | $30,000 | $30,000 | $257,000 |
| total expense investment | $61,000 | $132,000 | $35,000 | $36,000 | $36,000 | $36,000 | $36,000 | $36,000 | $37,000 | $37,000 | $483,000 |
Other
| Category | Y1 | Y2 | Y3 | Y4 | Y5 | Y6 | Y7 | Y8 | Y9 | Y10 | Total |
|---|---|---|---|---|---|---|---|---|---|---|---|
| net gain loss | -$26,816 | -$57,074 | $26,000 | $29,000 | $32,000 | $35,000 | $38,000 | $41,000 | $45,000 | $49,000 | $209,000 |
| cumulative roi | $56 | $55 | $73 | $88 | $103 | $117 | $131 | $144 | $158 | $172 | $1,000 |
Argyle Village
Address: Guelph, Ontario
Price Range: $590,000 - $798,000
Avail. suites: 10
2 bd
780—1445 SqFt