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
22.71%
Cumulative Return on Investment in Year 5
113.19%
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 | - | $17,000 | $24,000 | $25,000 | $26,000 | $27,000 | $28,000 | $29,000 | $30,000 | $32,000 | $236,000 |
| mortgage principal reduction | - | $5,000 | $7,000 | $7,000 | $8,000 | $8,000 | $8,000 | $9,000 | $9,000 | $10,000 | $71,000 |
| deposit interest | $2,000 | $679 | - | - | - | - | - | - | - | - | $3,000 |
| gst hst rebate | - | $24,000 | - | - | - | - | - | - | - | - | $24,000 |
| total income return | $30,000 | $76,000 | $62,000 | $65,000 | $68,000 | $71,000 | $74,000 | $78,000 | $82,000 | $86,000 | $692,000 |
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 | - | $4,000 | $6,000 | $6,000 | $6,000 | $6,000 | $6,000 | $7,000 | $7,000 | $7,000 | $55,000 |
| mortgage payment | - | $20,000 | $27,000 | $27,000 | $27,000 | $27,000 | $27,000 | $27,000 | $27,000 | $27,000 | $238,000 |
| total expense investment | $54,000 | $127,000 | $33,000 | $33,000 | $33,000 | $33,000 | $34,000 | $34,000 | $34,000 | $34,000 | $449,000 |
Other
| Category | Y1 | Y2 | Y3 | Y4 | Y5 | Y6 | Y7 | Y8 | Y9 | Y10 | Total |
|---|---|---|---|---|---|---|---|---|---|---|---|
| net gain loss | -$23,837 | -$50,260 | $29,000 | $32,000 | $35,000 | $38,000 | $41,000 | $44,000 | $48,000 | $52,000 | $243,000 |
| cumulative roi | $56 | $56 | $75 | $94 | $113 | $132 | $152 | $173 | $195 | $218 | $1,000 |
Modal At Main
Address: Cambridge, Ontario
Price Range: $530,000 - $700,000
Avail. suites: 13
2—3 bd
780—1445 SqFt