375 Holiday Inn Drive 35, Cambridge

$519,900
375 Holiday Inn Drive 35

$519,900

New
29d
Condo TownhouseMulti-Level

375 Holiday Inn Drive 35, Cambridge

Total Monthly Obligation $2,966

Bed+Den
3+1
Baths
3
Park
1
Sqft
1000-1199
DOM
29d
Score
17
Yield
4.7%
Cash on Cash
-8.0%
Cap Rate
2.9%
5Y IRR
9.3%
10Y IRR
9.7%
Property Type-Condo Townhouse
MLS® Number-X13824490
Bed+Den-3+1
Bathrooms-3
Size-1000-1199 sqft
Listed on site-Sep 24, 2026
Style-Multi-Level
Building Type-Condo Townhouse
Taxes-$3,236 (2026)
Maintenance-$398.96/mo
Locker-None
Parking-2 - Attached
Basement-Finished
Heating-Forced Air (Gas)
Brokerage-LifeStyle International Realty Inc
Cooling-Central Air
Laundry-No
Fireplace-Yes
Pool-None
Exterior-Brick, Other
Possession-Flex
Title-Residential Condo & Other

No agent assigned

Welcome home to this spacious multi-level townhome tucked away in a quiet, established community. Thoughtfully designed across multiple levels, this home offers an abundance of living space with a functional layout ideal for today's lifestyle. A generous foyer welcomes you inside with plenty of room to settle in, a large coat closet and a convenient 2-piece powder room. Just a few steps up, the bright main living area features new flooring, large windows and a warm, inviting atmosphere perfect for both relaxing and entertaining.The eat-in kitchen offers stainless steel appliances, ample cabinetry and plenty of space for casual dining. Step through the sliding glass doors to your private deck and patio, extending your living space outdoors and creating the perfect setting for summer BBQs, morning coffee or unwinding at the end of the day. Adding even more versatility, the lower level features an additional bedroom and a full bathroom-ideal for overnight guests, extended family, a home office or additional living space.Conveniently located close to shopping, restaurants, schools, parks and walking trails, this home offers an excellent balance of comfort and accessibility. Commuters will appreciate the quick access to Highway 401, making travel throughout the region a breeze. With multiple levels of functional living space, a flexible lower level and a fantastic location, this is a wonderful opportunity to make this home your own!

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

Closing Costs

Mortgage Amount
$415,920
Land Transfer Taxes$6,873
Legal Fees (Est.)
$
Total cash required for closing$112,353

Total Monthly Obligation

$2,966/mo
Mortgage $2,097
Monthly Loss $2,414
Principal$552
Interest$1,545
Property Tax$270
Condo Fees$399
Home Insurance$50
Variable Costs$150
Returns
Weight: 25%
Cap Rate
2.2%13
Cash-on-Cash
-12.3%0
5-Year IRR
6.1%14
10-Year IRR
7.7%
Returns Index
8.5/ 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
$24,240/yr
NOI
$11,392/yr
Net Cash Flow
-$1,148/mo
Cash Margin
-56.8%0
Cash Flow Index
0.0/ 100
Risk Profile
Weight: 20%
DSCR
0.454
LTV Ratio
80.0%18
Vacancy Buffer
3.3 mo55
Risk Index
25.8/ 100

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

Comparables

Properties near 375 Holiday Inn Drive 35

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.