135 Hardcastle Drive 31, Cambridge

$654,900
135 Hardcastle Drive 31

$654,900

Price Change
29d
Att/Row/Townhouse2-Storey

135 Hardcastle Drive 31, Cambridge

Total Monthly Obligation $3,468

HausQ Valuation Report
Beds
3
Baths
3
Park
1
Sqft
1500-2000
DOM
29d
Score
18
Yield
4.7%
Cash on Cash
-4.9%
Cap Rate
3.5%
5Y IRR
11.7%
10Y IRR
11.5%
Property Type-Att/Row/Townhouse
MLS® Number-X13825220
Beds-3
Bathrooms-3
Size-1500-2000 sqft
Lot Size-28.3 ft (front)
Listed on site-Sep 24, 2026
Style-2-Storey
Building Type-Att/Row/Townhouse
Taxes-$5,413 (2026)
Parking-2 - Attached
Basement-Walk-Out, Unfinished
Heating-Forced Air (Gas)
Brokerage-RE/MAX PROFESSIONALS INC.
Cooling-Central Air
Laundry-No
Fireplace-No
Pool-None
Facing-East
Exterior-Brick
Roof-Shingles
Foundation-Concrete
Sewer-Sewer
Possession-Flexible
Title-Residential Freehold

No agent assigned

Welcome to 135 Hardcastle Drive, Unit 31, a bright and spacious 3 bedroom, 3 bathroom town home nestled in a peaceful Cambridge community. The open-concept main floor offers a seamless flow between the living and dining areas, with beautiful views of the surrounding green space creating a serene backdrop for everyday living. The upgraded kitchen features quartz countertops and opens seamlessly to the main living space, making it both stylish and functional. Upstairs, you'll find three spacious bedrooms, including a generously sized primary bedroom, along with the convenience of second-floor laundry. The walkout basement provides additional flexibility and opens directly to the backyard and green space beyond. Enjoy the perfect balance of peaceful surroundings and everyday convenience, with easy access to parks, trails, shopping, schools, major roads, and Highway 401.

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

Closing Costs

Mortgage Amount
$523,920
Land Transfer Taxes$9,573
Legal Fees (Est.)
$
Total cash required for closing$142,053

Total Monthly Obligation

$3,468/mo
Mortgage $2,642
Monthly Loss $2,773
Principal$695
Interest$1,947
Property Tax$451
Home Insurance$125
Variable Costs$250
Returns
Weight: 25%
Cap Rate
2.7%16
Cash-on-Cash
-9.8%1
5-Year IRR
7.9%23
10-Year IRR
9.0%
Returns Index
12.7/ 100
Growth Sentiment
Weight: 20%
%/yr
Score+50
%/yr
Score+50
%
%
Growth Index
50.0/ 100
GradeD
18/ 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
$30,888/yr
NOI
$17,886/yr
Net Cash Flow
-$1,151/mo
Cash Margin
-44.7%0
Cash Flow Index
0.0/ 100
Risk Profile
Weight: 20%
DSCR
0.566
LTV Ratio
80.0%18
Vacancy Buffer
2.8 mo46
Risk Index
23.3/ 100

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

Comparables

Properties near 135 Hardcastle Drive 31

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.