455 Equestrian Way, Cambridge

$1,299,900
455 Equestrian Way

$1,299,900

New
29d
Detached2-Storey

455 Equestrian Way, Cambridge

Total Monthly Obligation $6,461

Beds
6
Baths
4
Park
2
Sqft
3000-3500
DOM
29d
Score
14
Yield
3.1%
Cash on Cash
-11.4%
Cap Rate
2.1%
5Y IRR
6.6%
10Y IRR
7.7%
Property Type-Detached
MLS® Number-X13826070
Beds-6
Bathrooms-4
Size-3000-3500 sqft
Lot Size-19.69 × 147.44 ft
Listed on site-Sep 24, 2026
Style-2-Storey
Building Type-Detached
Age-6-15
Taxes-$10,105 (2025)
Parking-4 - Built-In
Basement-Finished with Walk-Out, Apartment, Separate Entrance, Full
Heating-Forced Air (Gas)
Brokerage-NEW ERA REAL ESTATE
Cooling-Central Air
Laundry-No
Fireplace-No
Pool-None
Facing-West
Exterior-Brick, Stone
Roof-Asphalt Shingle
Foundation-Poured Concrete
Sewer-Sewer
Possession-60+ Days
Title-Residential Freehold

No agent assigned

Welcome to this luxurious 2-storey home offering over 4,000 sq ft of beautifully finished living space, thoughtfully designed to provide exceptional comfort, style and versatility for the modern family. Featuring 6 total bedrooms and 3.5 bathrooms throughout, this impressive residence offers generous room sizes and an abundance of living space on every level. The open-concept main floor is highlighted by soaring 9 ft ceilings and features a spacious Great Room with a cozy gas fireplace, creating an inviting space to relax and entertain. A separate dining room and versatile Den provide additional options for formal gatherings, working from home or quiet retreats. The large eat-in kitchen is truly the heart of the home, showcasing ample cabinetry, quartz countertops, tiled backsplash, stainless steel appliances with gas stove, a large centre island with breakfast bar and a convenient walk-out to the backyard. Upstairs, four generously sized bedrooms provide plenty of space for the entire family. The impressive primary suite features multiple walk-in closets and a luxurious 5-piece ensuite, creating a private retreat at the end of the day. A 4-piece main bathroom, convenient bedroom-level laundry and spacious loft complete the upper level. The fully finished basement adds exceptional versatility with a separate entrance and a legal apartment/in-law suite. Complete with a full kitchen, comfortable living room with fireplace, 4-piece bathroom with dual sinks and a walk-out to the backyard, this additional living space is ideal for extended family, guests or added flexibility. Ideally located close to parks, schools and all major amenities, this exceptional home combines luxurious finishes, generous living space and incredible versatility in a highly convenient setting. A must-see property offering room for everyone and every stage of life!

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

Closing Costs

Mortgage Amount
$1,039,920
Land Transfer Taxes$22,473
Legal Fees (Est.)
$
Total cash required for closing$283,953

Total Monthly Obligation

$6,461/mo
Mortgage $5,243
Monthly Loss $5,081
Principal$1,380
Interest$3,864
Property Tax$842
Home Insurance$125
Variable Costs$250
Returns
Weight: 25%
Cap Rate
1.7%10
Cash-on-Cash
-14.7%0
5-Year IRR
4.1%9
10-Year IRR
6.1%
Returns Index
5.6/ 100
Growth Sentiment
Weight: 20%
%/yr
Score+50
%/yr
Score+50
%
%
Growth Index
50.0/ 100
GradeD
14/ 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
$40,404/yr
NOI
$21,759/yr
Net Cash Flow
-$3,430/mo
Cash Margin
-101.9%0
Cash Flow Index
0.0/ 100
Risk Profile
Weight: 20%
DSCR
0.353
LTV Ratio
80.0%18
Vacancy Buffer
1.5 mo23
Risk Index
14.7/ 100

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

Comparables

Properties near 455 Equestrian Way

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.