50 Calvin Court, Cambridge

$599,900
50 Calvin Court

$599,900

New
18d
Att/Row/Townhouse2-Storey

50 Calvin Court, Cambridge

Total Monthly Obligation $3,110

Beds
3
Baths
3
Park
1
Sqft
1100-1500
DOM
18d
Score
20
Yield
5.2%
Cash on Cash
-2.1%
Cap Rate
4.1%
5Y IRR
13.9%
10Y IRR
13.3%
Property Type-Att/Row/Townhouse
MLS® Number-X13865398
Beds-3
Bathrooms-3
Size-1100-1500 sqft
Lot Size-27.07 × 118.11 ft
Listed on site-Oct 5, 2026
Style-2-Storey
Building Type-Att/Row/Townhouse
Age-16-30
Taxes-$3,787 (2025)
Parking-2 - Attached
Basement-Full
Heating-Forced Air (Gas)
Brokerage-RE/MAX REAL ESTATE CENTRE INC.
Cooling-Central Air
Laundry-No
Fireplace-No
Pool-None
Facing-North
Exterior-Vinyl Siding, Brick
Roof-Asphalt Shingle
Foundation-Poured Concrete
Sewer-Sewer
Possession-FLEXIABLE
Title-Residential Freehold

No agent assigned

BACKS ONTO SCHOOL! Imagine skipping the hectic morning school run-children can easily walk to school directly from the backyard and even come home for lunch! One of this home's standout features is its direct backyard access to St. Elizabeth Catholic Elementary School, with Woodland Park Public School just a short walk away, that both offer extended day care and before- and after-school programs. Enjoy an incredibly convenient location for families with school-aged children, with the school grounds just beyond the backyard. Tucked away on a quiet, family-friendly, low-traffic court, this 3-bedroom,2.5-bath freehold townhome offers a functional layout, attached 1 garage and fully finished basement, providing the space and flexibility today's families are looking for.The bright main level features comfortable living space with engineered hrd/wd fl/ng, s/s appliances and freshly painted walls and trim. New patio doors off the lv/rm open to a deck and fully fenced backyard,complete with 2 garden sheds for additional outdoor storage.The garage offers even more storage with a mezzanine above,allowing seasonal items to stay organized while still leaving room to park your vehicle.Upstairs,you'll find 3 bed/rms,with a spacious P/bed/rm with 2 closets,along with the main 4pcs bath.The fully fin/basement adds valuable living space with durable lux/vinyl flr/ng,a large rec/rm,3-piece bath,laun/rm & additional storage/rm-ideal.The location truly delivers.Enjoy easy access to local parks,playgrounds & splash pads,Hespeler Memorial Arena,shopping, Historic downtown Hespeler Village,GRT transit and GO Transit are all nearby, with Highway 401 less than a 3-minute drive away. MOVE-IN READY! thoughtfully prepared for its next chapter,this home offers beautifully refreshed living space, great location for commuters and convenient walking distance to schools. Whether you're looking for a wonderful family home or a comfortable choice for downsizing, this one is ready to welcome you home!

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

Closing Costs

Mortgage Amount
$479,920
Land Transfer Taxes$8,473
Legal Fees (Est.)
$
Total cash required for closing$129,953

Total Monthly Obligation

$3,110/mo
Mortgage $2,420
Monthly Loss $2,474
Principal$637
Interest$1,783
Property Tax$316
Home Insurance$125
Variable Costs$250
Returns
Weight: 25%
Cap Rate
3.3%20
Cash-on-Cash
-7.3%1
5-Year IRR
9.9%35
10-Year IRR
10.5%
Returns Index
18.4/ 100
Growth Sentiment
Weight: 20%
%/yr
Score+50
%/yr
Score+50
%
%
Growth Index
50.0/ 100
GradeD
20/ 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
$30,960/yr
NOI
$19,577/yr
Net Cash Flow
-$788/mo
Cash Margin
-30.6%0
Cash Flow Index
0.0/ 100
Risk Profile
Weight: 20%
DSCR
0.679
LTV Ratio
80.0%18
Vacancy Buffer
3.1 mo52
Risk Index
26.4/ 100

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

Comparables

Properties near 50 Calvin Court

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.