20 Blacklock Street, Cambridge

$847,900
20 Blacklock Street

$847,900

New
21d
Detached2-Storey

20 Blacklock Street, Cambridge

Total Monthly Obligation $4,342

HausQ Valuation Report
Beds
4
Baths
3
Park
2
Sqft
2000-2500
DOM
21d
Score
17
Yield
4.5%
Cash on Cash
-5.5%
Cap Rate
3.4%
5Y IRR
11.2%
10Y IRR
11.2%
Property Type-Detached
MLS® Number-X13858838
Beds-4
Bathrooms-3
Size-2000-2500 sqft
Lot Size-29.58 × 98.55 ft
Listed on site-Oct 2, 2026
Style-2-Storey
Building Type-Detached
Taxes-$6,562.03 (2026)
Parking-3 - Attached
Basement-Full, Unfinished
Heating-Forced Air (Electric)
Brokerage-GLOBAL BRICKS EXECUTIVE HOMES REALTY
Cooling-Central Air
Laundry-No
Fireplace-Yes
Pool-None
Facing-North
Exterior-Brick, Vinyl Siding
Roof-Asphalt Shingle
Foundation-Concrete
Sewer-Sewer
Possession-TBD
Title-Residential Freehold

No agent assigned

Very desireable new neighborhood West-Wood Community. Open concept Main floor carpet-freeHardwood. Separate living and dining area. Bigger Foyer area. Covered Porch. Spacious primarybedroom with ensuite 5 pc bathroom. Everyday convenient 2nd floor laundry. Oak staircase.Closerto Trails, Schools and amenities.

$
$
%
%
$
$
$
(utilities, internet...)
$
%
%

Closing Costs

Mortgage Amount
$678,320
Land Transfer Taxes$13,433
Legal Fees (Est.)
$
Total cash required for closing$184,513

Total Monthly Obligation

$4,342/mo
Mortgage $3,420
Monthly Loss $3,442
Principal$900
Interest$2,520
Property Tax$547
Home Insurance$125
Variable Costs$250
Returns
Weight: 25%
Cap Rate
2.7%16
Cash-on-Cash
-9.8%1
5-Year IRR
7.9%23
10-Year IRR
9.0%
Returns Index
12.6/ 100
Growth Sentiment
Weight: 20%
%/yr
Score+50
%/yr
Score+50
%
%
Growth Index
50.0/ 100
GradeD
17/ 100
Avoid•Pass

Strategy: Buy & Hold — Weights: CFI 35% · RI 25%
RKI 20% · GI 20%

Assumptions & Inputs
$/mo
%
$
yr
%
Cash Flow
Weight: 35%
Gross Rent
$37,968/yr
NOI
$23,109/yr
Net Cash Flow
-$1,494/mo
Cash Margin
-47.2%0
Cash Flow Index
0.0/ 100
Risk Profile
Weight: 20%
DSCR
0.566
LTV Ratio
80.0%18
Vacancy Buffer
2.2 mo35
Risk Index
19.7/ 100

*This analysis is independently generated NOT provided by TREB or CREA.

Comparables

Properties near 20 Blacklock Street

Time

Comparables are calculated within a 3km radius based on properties sold or leased within the past 6 months. This helps you understand the current market value and potential rental yield with high precision.

Data is provided courtesy of PropTx.

The information provided herein must only be used by consumers who have a bona fide interest in the purchase, sale, or lease of real estate and may not be used for any commercial or other purpose.

Listing information is deemed reliable but not guaranteed accurate by PropTx or TRREB.

REALTOR®, REALTORS®, and the REALTOR® logo are certification marks owned by REALTOR® Canada Inc. and licensed exclusively to the Canadian Real Estate Association (CREA).

The MLS® trademark and MLS® logo are owned by CREA and identify the quality of services provided by real estate professionals who are members of CREA.

Data last updated within the past 24 hours.