Suite number:
Madison End
Project:
Address:
Cambridge, Ontario
Developer:
Reids Heritage Homes
Property type:
townhouse
Floor plan:
Bathrooms:
2
Bedrooms:
2
Size:
780 sqft
Occupancy Date:
Sep 2026
Price, CAD
$542,400
Available
ROI
Want to own a unit? —
Investment Period: 5 years
Yearly Return on Investment in Year 5
22.36%
Cumulative Return on Investment in Year 5
111.96%
Property Price at the End of Year 5
$699,000
Deposit Schedule
$10,000 at Signing
Total up to 5% in 30 days
$27,120
2.5% in 120 days
$13,560
2.5% on Occupancy
$13,560
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 | $30,000 | $31,000 | $33,000 | $35,000 | $36,000 | $38,000 | $40,000 | $42,000 | $45,000 | $358,000 |
| rent income | $2,000 | $23,000 | $24,000 | $25,000 | $26,000 | $27,000 | $28,000 | $29,000 | $31,000 | $32,000 | $247,000 |
| mortgage principal reduction | $546 | $7,000 | $7,000 | $7,000 | $8,000 | $8,000 | $9,000 | $9,000 | $9,000 | $10,000 | $74,000 |
| deposit interest | $2,000 | - | - | - | - | - | - | - | - | - | $2,000 |
| gst hst rebate | - | $24,000 | - | - | - | - | - | - | - | - | $24,000 |
| total income return | $32,000 | $83,000 | $62,000 | $65,000 | $68,000 | $72,000 | $75,000 | $79,000 | $82,000 | $86,000 | $705,000 |
Expense/ Investment
| Category | Y1 | Y2 | Y3 | Y4 | Y5 | Y6 | Y7 | Y8 | Y9 | Y10 | Total |
|---|---|---|---|---|---|---|---|---|---|---|---|
| deposit | $54,000 | - | - | - | - | - | - | - | - | - | $54,000 |
| remaining balance payment | $54,000 | - | - | - | - | - | - | - | - | - | $54,000 |
| closing cost | $48,000 | - | - | - | - | - | - | - | - | - | $48,000 |
| operating expense | $475 | $6,000 | $6,000 | $6,000 | $6,000 | $6,000 | $6,000 | $7,000 | $7,000 | $7,000 | $58,000 |
| mortgage payment | $2,000 | $27,000 | $27,000 | $27,000 | $27,000 | $27,000 | $27,000 | $27,000 | $27,000 | $27,000 | $247,000 |
| total expense investment | $159,000 | $33,000 | $33,000 | $33,000 | $33,000 | $33,000 | $34,000 | $34,000 | $34,000 | $34,000 | $461,000 |
Other
| Category | Y1 | Y2 | Y3 | Y4 | Y5 | Y6 | Y7 | Y8 | Y9 | Y10 | Total |
|---|---|---|---|---|---|---|---|---|---|---|---|
| net gain loss | -$126,565 | $50,000 | $29,000 | $32,000 | $35,000 | $38,000 | $41,000 | $45,000 | $48,000 | $52,000 | $245,000 |
| cumulative roi | $20 | $55 | $74 | $93 | $112 | $131 | $151 | $172 | $194 | $218 | $1,000 |
Modal At Main
Address: Cambridge, Ontario
Price Range: $530,000 - $700,000
Avail. suites: 13
2—3 bd
780—1445 SqFt