124 Compass Trail #49, Cambridge

$569,000
124 Compass Trail #49

$569,000

New
9d
Att/Row/Townhouse3-Storey

124 Compass Trail #49, Cambridge

Total Monthly Obligation $3,016

Beds
3
Baths
3
Park
1
Sqft
1100-1500
DOM
9d
Score
20
Yield
5.5%
Cash on Cash
-1.3%
Cap Rate
4.3%
5Y IRR
14.5%
10Y IRR
13.8%
Property Type-Att/Row/Townhouse
MLS® Number-X14030730
Beds-3
Bathrooms-3
Size-1100-1500 sqft
Lot Size-33.19 × 41.73 ft
Listed on site-Oct 14, 2026
Style-3-Storey
Building Type-Att/Row/Townhouse
Age-0-5
Taxes-$4,148 (2025)
Parking-2 - Attached
Basement-None
Heating-Forced Air (Gas)
Brokerage-Affinity Real Estate
Cooling-Central Air
Laundry-No
Fireplace-No
Pool-None
Facing-South
Exterior-Vinyl Siding, Brick
Roof-Asphalt Shingle
Foundation-Poured Concrete
Sewer-Sewer
Possession-Flexible
Title-Residential Freehold

No agent assigned

Welcome to this beautifully upgraded freehold end-unit townhome in the sought-after Rivermill community, offering 2 bedrooms plus a versatile den and 2.5 baths. Situated on a corner lot, this home offers an abundance of natural light, added privacy, and low POTL fees. The main-floor den is a fantastic flexible space that can be used as a third bedroom, home office, or formal sitting area. It opens to a newly landscaped yard and green space, with the option to enclose the area for even more privacy, perfect for relaxing or entertaining. Upstairs, the heart of the home is designed for both everyday living and entertaining. The spacious kitchen features quartz countertops, a large island with breakfast bar, a walk-in pantry, and a brand-new dishwasher, providing plenty of room for cooking, dining, and gathering. The dining area flows seamlessly into the bright and inviting living room, where oversized windows fill the space with tons of natural light and create a warm, easy-going atmosphere. Step outside to your private terrace, perfect for enjoying your morning coffee or unwinding in the evening. A powder room and convenient in-suite laundry complete this level. The third floor offers a rare and highly desirable upgrade with two full washrooms, providing exceptional comfort and flexibility for family members, guests, or roommates. Additional highlights include an owned new water softener, extra storage space in the garage, and lots of visitor parking. Enjoy the convenience of being close to parks, a bus stop, everyday amenities, and just a 5-minute drive to Highway 401 and Highway 7/8. With its freehold ownership, low POTL fees, corner-lot setting, abundant natural light, privacy, newly landscaped yard, versatile den, upgraded kitchen, two full third-floor washrooms, and excellent location, this is a wonderful opportunity to call Rivermill home!

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

Closing Costs

Mortgage Amount
$455,200
Land Transfer Taxes$7,855
Legal Fees (Est.)
$
Total cash required for closing$123,155

Total Monthly Obligation

$3,016/mo
Mortgage $2,295
Monthly Loss $2,412
Principal$604
Interest$1,691
Property Tax$346
Home Insurance$125
Variable Costs$250
Returns
Weight: 25%
Cap Rate
3.4%21
Cash-on-Cash
-6.7%1
5-Year IRR
10.4%38
10-Year IRR
10.9%
Returns Index
20.0/ 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
$31,044/yr
NOI
$19,292/yr
Net Cash Flow
-$688/mo
Cash Margin
-26.6%0
Cash Flow Index
0.0/ 100
Risk Profile
Weight: 20%
DSCR
0.7010
LTV Ratio
80.0%18
Vacancy Buffer
3.2 mo54
Risk Index
27.3/ 100

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

Comparables

Properties near 124 Compass Trail #49

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.