Suite number:
Weston
Project:
Address:
Cambridge, Ontario
Developer:
Reids Heritage Homes
Property type:
townhouse
Bathrooms:
2.5
Bedrooms:
2
Size:
1445 sqft
Occupancy Date:
Jan 2026
Price, CAD
$669,900
Available
ROI
Want to own a unit? —
Investment Period: 5 years
Yearly Return on Investment in Year 5
34.72%
Cumulative Return on Investment in Year 5
160.27%
Property Price at the End of Year 5
$863,000
Deposit Schedule
$10,000 at Signing
Total up to 0% in 0 days
$3
2.5% in 0 days
$16,748
5% on Occupancy
$33,495
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 | $35,000 | $37,000 | $39,000 | $41,000 | $43,000 | $45,000 | $47,000 | $50,000 | $52,000 | $55,000 | $442,000 |
| rent income | - | $35,000 | $44,000 | $46,000 | $48,000 | $50,000 | $52,000 | $54,000 | $56,000 | $59,000 | $443,000 |
| mortgage principal reduction | - | $7,000 | $9,000 | $9,000 | $10,000 | $10,000 | $11,000 | $11,000 | $12,000 | $12,000 | $92,000 |
| deposit interest | $2,000 | $193 | - | - | - | - | - | - | - | - | $2,000 |
| gst hst rebate | - | $24,000 | - | - | - | - | - | - | - | - | $24,000 |
| total income return | $36,000 | $103,000 | $91,000 | $96,000 | $100,000 | $105,000 | $110,000 | $115,000 | $120,000 | $126,000 | $1,003,000 |
Expense/ Investment
| Category | Y1 | Y2 | Y3 | Y4 | Y5 | Y6 | Y7 | Y8 | Y9 | Y10 | Total |
|---|---|---|---|---|---|---|---|---|---|---|---|
| deposit | $33,000 | - | - | - | - | - | - | - | - | - | $33,000 |
| remaining balance payment | - | $84,000 | - | - | - | - | - | - | - | - | $84,000 |
| closing cost | - | $49,000 | - | - | - | - | - | - | - | - | $49,000 |
| operating expense | - | $8,000 | $10,000 | $10,000 | $10,000 | $11,000 | $11,000 | $12,000 | $12,000 | $12,000 | $96,000 |
| mortgage payment | - | $27,000 | $33,000 | $33,000 | $33,000 | $33,000 | $33,000 | $33,000 | $33,000 | $33,000 | $288,000 |
| total expense investment | $33,000 | $168,000 | $42,000 | $43,000 | $43,000 | $43,000 | $44,000 | $44,000 | $45,000 | $45,000 | $550,000 |
Other
| Category | Y1 | Y2 | Y3 | Y4 | Y5 | Y6 | Y7 | Y8 | Y9 | Y10 | Total |
|---|---|---|---|---|---|---|---|---|---|---|---|
| net gain loss | $3,000 | -$64,489 | $49,000 | $53,000 | $57,000 | $61,000 | $66,000 | $71,000 | $76,000 | $81,000 | $452,000 |
| cumulative roi | $109 | $64 | $93 | $126 | $160 | $198 | $238 | $281 | $327 | $376 | $2,000 |
Modal At Main
Address: Cambridge, Ontario
Price Range: $530,000 - $670,000
Avail. suites: 5
2 bd
780—1445 SqFt