16 Crystal Court, Cambridge

$499,900
16 Crystal Court

$499,900

New
16d
Semi-Detached Backsplit 4

16 Crystal Court, Cambridge

Total Monthly Obligation $2,715

HausQ Valuation Report
Beds
3
Baths
2
Park
3
Sqft
700-1100
DOM
16d
Score
24
Yield
6.4%
Cash on Cash
2.6%
Cap Rate
5.1%
5Y IRR
17.6%
10Y IRR
16.3%
Property Type-Semi-Detached
MLS® Number-X13883746
Beds-3
Bathrooms-2
Size-700-1100 sqft
Lot Size-30 × 111.85 ft
Listed on site-Oct 7, 2026
Style-Backsplit 4
Building Type-Semi-Detached
Taxes-$3,886 (2026)
Parking-3 - None
Basement-Partially Finished
Heating-Forced Air (Electric)
Brokerage-RE/MAX ESCARPMENT REALTY INC.
Cooling-Central Air
Laundry-No
Fireplace-No
Pool-None
Facing-East
Exterior-Vinyl Siding
Roof-Asphalt Shingle
Foundation-Poured Concrete
Sewer-Sewer
Possession-Immediate
Title-Residential Freehold

No agent assigned

Looking for a Fixer-Upper with Room to Make It Your Own? How about a home that you can move into now, and add value by adding some updates over the coming years building your equity? 16 Crystal Court in Cambridge offers opportunity in a semi-detached four-level backsplit with three bedrooms, a four-piece main bathroom and an additional two-piece bathroom on the lower level. Whether you're an investor searching for your next project or a buyer ready to take on some updating over time and create a home that reflects your own style, this property offers the chance to bring your vision to life. Roll up your sleeves, explore the possibilities and discover the potential this property has to offer. The 4 level backsplit style will surprise you with how much square footage is actually there.

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

Closing Costs

Mortgage Amount
$399,920
Land Transfer Taxes$6,473
Legal Fees (Est.)
$
Total cash required for closing$107,953

Total Monthly Obligation

$2,715/mo
Mortgage $2,016
Monthly Loss $2,185
Principal$531
Interest$1,486
Property Tax$324
Home Insurance$125
Variable Costs$250
Returns
Weight: 25%
Cap Rate
4.1%28
Cash-on-Cash
-3.5%3
5-Year IRR
13.0%57
10-Year IRR
13.0%
Returns Index
29.7/ 100
Growth Sentiment
Weight: 20%
%/yr
Score+50
%/yr
Score+50
%
%
Growth Index
50.0/ 100
GradeD
24/ 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
$32,040/yr
NOI
$20,450/yr
Net Cash Flow
-$312/mo
Cash Margin
-11.7%0
Cash Flow Index
0.5/ 100
Risk Profile
Weight: 20%
DSCR
0.8517
LTV Ratio
80.0%18
Vacancy Buffer
3.5 mo60
Risk Index
31.6/ 100

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

Comparables

Properties near 16 Crystal 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.