71 Beverly Street, Cambridge

$385,000
71 Beverly Street

$385,000

Price Change
18d
DetachedOther

71 Beverly Street, Cambridge

Total Monthly Obligation $2,107

HausQ Valuation Report
Beds
2
Baths
1
Park
2
Sqft
700-1100
DOM
18d
Score
40
Yield
8.1%
Cash on Cash
10.8%
Cap Rate
6.9%
5Y IRR
24.3%
10Y IRR
22.0%
Property Type-Detached
MLS® Number-X13862626
Beds-2
Bathrooms-1
Size-700-1100 sqft
Lot Size-33 × 110 ft
Listed on site-Oct 5, 2026
Style-Other
Building Type-Detached
Taxes-$2,150 (2026)
Parking-2 - None
Basement-Full, Finished
Heating-Forced Air (Gas)
Brokerage-RE/MAX TWIN CITY REALTY INC.
Cooling-Central Air
Laundry-No
Fireplace-No
Pool-None
Facing-North
Exterior-Aluminum Siding, Brick
Roof-Asphalt Shingle
Foundation-Stone
Sewer-Sewer
Possession-FLEXIBLE
Title-Residential Freehold

No agent assigned

STOP RENTING - THIS COULD BE YOUR FIRST HOME! Affordable Cambridge living with room to make it your own. The current Seller bought this home 10 years ago as a first-time buyer, built equity over time, and now it's ready for its next owner. Could that be you? This 2-bedroom + loft home is an ideal opportunity for a first-time buyer, individual, couple or small family. The main level offers 2 bedrooms, a full 4-piece bath and comfortable living space. The upper loft is currently used as the primary bedroom, while the lower level features the kitchen with a walkout to the deck and fully fenced backyard. And the location is hard to beat! Walk to downtown Galt, shopping, the library and Soper Park, with public transit nearby and easy access to Highways 8 & 24. Updates include kitchen, laminate flooring, trim, bathroom, lighting, shed, chicken coop and garden. Water heater (2026), roof (2017) and 200-amp electrical panel upgraded prior to the Seller's ownership. All appliances included. One of Cambridge's most affordable homeownership opportunities - priced to sell! Your first home could be your first step toward building equity. Let's get moving!

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

Closing Costs

Mortgage Amount
$308,000
Land Transfer Taxes$4,250
Legal Fees (Est.)
$
Total cash required for closing$82,750

Total Monthly Obligation

$2,107/mo
Mortgage $1,553
Monthly Loss $1,698
Principal$409
Interest$1,144
Property Tax$179
Home Insurance$125
Variable Costs$250
Returns
Weight: 25%
Cap Rate
5.6%45
Cash-on-Cash
3.4%16
5-Year IRR
18.5%87
10-Year IRR
17.5%
Returns Index
50.3/ 100
Growth Sentiment
Weight: 20%
%/yr
Score+50
%/yr
Score+50
%
%
Growth Index
50.0/ 100
GradeD
40/ 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
$31,200/yr
NOI
$21,430/yr
Net Cash Flow
$233/mo
Cash Margin
9.0%23
Cash Flow Index
23.0/ 100
Risk Profile
Weight: 20%
DSCR
1.1540
LTV Ratio
80.0%18
Vacancy Buffer
4.5 mo76
Risk Index
44.9/ 100

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

Comparables

Properties near 71 Beverly 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.