400 Newman Drive 6, Cambridge

$915,000
400 Newman Drive 6

$915,000

New
29d
Att/Row/Townhouse2-Storey

400 Newman Drive 6, Cambridge

Total Monthly Obligation $4,507

HausQ Valuation Report
Beds
3
Baths
3
Park
1
Sqft
1500-2000
DOM
29d
Score
16
Yield
3.5%
Cash on Cash
-8.9%
Cap Rate
2.7%
5Y IRR
8.6%
10Y IRR
9.1%
Property Type-Att/Row/Townhouse
MLS® Number-X13829954
Beds-3
Bathrooms-3
Size-1500-2000 sqft
Lot Size-25.44 × 104.09 ft
Listed on site-Sep 24, 2026
Style-2-Storey
Building Type-Att/Row/Townhouse
Age-0-5
Taxes-$5,299 (2025)
Parking-2 - Attached
Basement-Walk-Out
Heating-Forced Air (Gas)
Brokerage-RE/MAX MILLENNIUM REAL ESTATE
Cooling-Central Air
Laundry-No
Fireplace-Yes
Pool-None
Facing-North
Exterior-Brick
Roof-Asphalt Shingle
Foundation-Concrete
Sewer-Sewer
Possession-Flexible
Title-Residential Freehold

No agent assigned

This 2024 Built Two-Storey Townhome Boasts No Neighbors behind with a Contemporary Brick Exterior, Vinyl Siding Accents, & Colour Matched Windows...Encircled by Lush Natural Lands, Walking Trails, A Community Pond, and Parks to Explore...Westwood Village Allows You to Discover the Beauty of Nature Right at your Doorstep. Surrounded by Ample Amenities and Conveniences. Freehold Townhome on Private Rd. There is a POTL Fee.

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

Closing Costs

Mortgage Amount
$732,000
Land Transfer Taxes$14,775
Legal Fees (Est.)
$
Total cash required for closing$199,275

Total Monthly Obligation

$4,507/mo
Mortgage $3,691
Monthly Loss $3,536
Principal$971
Interest$2,720
Property Tax$442
Home Insurance$125
Variable Costs$250
Returns
Weight: 25%
Cap Rate
2.1%12
Cash-on-Cash
-12.8%0
5-Year IRR
5.6%13
10-Year IRR
7.2%
Returns Index
7.7/ 100
Growth Sentiment
Weight: 20%
%/yr
Score+50
%/yr
Score+50
%
%
Growth Index
50.0/ 100
GradeD
16/ 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
$32,148/yr
NOI
$19,134/yr
Net Cash Flow
-$2,096/mo
Cash Margin
-78.3%0
Cash Flow Index
0.0/ 100
Risk Profile
Weight: 20%
DSCR
0.434
LTV Ratio
80.0%18
Vacancy Buffer
2.2 mo34
Risk Index
18.5/ 100

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

Comparables

Properties near 400 Newman Drive 6

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.