20 Shackleton Drive 11, Guelph

$599,900
20 Shackleton Drive 11

$599,900

New
15d
Condo Townhouse2-Storey

20 Shackleton Drive 11, Guelph

Total Monthly Obligation $3,398

Beds
3
Baths
3
Park
1
Sqft
1400-1599
DOM
15d
Score
20
Yield
6.0%
Cash on Cash
-1.9%
Cap Rate
4.2%
5Y IRR
14.1%
10Y IRR
13.4%
Property Type-Condo Townhouse
MLS® Number-X13874848
Beds-3
Bathrooms-3
Size-1400-1599 sqft
Listed on site-Oct 8, 2026
Style-2-Storey
Building Type-Condo Townhouse
Taxes-$4,722.33 (2026)
Maintenance-$385/mo
Locker-None
Parking-2 - Attached
Basement-Full, Unfinished
Heating-Forced Air (Gas)
Brokerage-RE/MAX REAL ESTATE CENTRE INC.
Cooling-Central Air
Laundry-No
Fireplace-Yes
Pool-None
Exterior-Brick, Vinyl Siding
Roof-Asphalt Shingle
Foundation-Concrete
Possession-TBD
Neighbourhood-Grange Road
Title-Residential Condo & Other

No agent assigned

Welcome to 20 Shackleton Drive, Unit #11! This well maintained 3 bedroom, 3 bathroom townhouse offers 1,576 sq. ft. of bright, comfortable living space with pride of ownership throughout. The main floor features a bright open concept layout with a spacious kitchen, centre island and backsplash, seamlessly connecting to the dining area. The living room offers hardwood floors, a gas fireplace and walkout to the backyard deck - an ideal space to relax or entertain. A 2 piece powder room and convenient garage access complete the main level. Upstairs you'll find three well sized bedrooms, including a spacious primary bedroom with a walk in closet and private ensuite. The second floor laundry room and additional large 4 piece bathroom add everyday convenience. Continue down to the basement where you'll be amazed by the amount of extra space. It offers plenty of potential for additional living space, a home gym, office, recreation room or storage. This is a bright, clean and extremely well cared for home in a convenient Guelph location - close to shopping, restaurants, schools, parks, public transit and major routes.

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

Closing Costs

Mortgage Amount
$479,920
Land Transfer Taxes$8,473
Legal Fees (Est.)
$
Total cash required for closing$129,953

Total Monthly Obligation

$3,398/mo
Mortgage $2,420
Monthly Loss $2,762
Principal$637
Interest$1,783
Property Tax$394
Condo Fees$385
Home Insurance$50
Variable Costs$150
Returns
Weight: 25%
Cap Rate
3.5%22
Cash-on-Cash
-6.4%2
5-Year IRR
10.7%40
10-Year IRR
11.2%
Returns Index
21.2/ 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
$36,132/yr
NOI
$20,776/yr
Net Cash Flow
-$688/mo
Cash Margin
-22.9%0
Cash Flow Index
0.1/ 100
Risk Profile
Weight: 20%
DSCR
0.7211
LTV Ratio
80.0%18
Vacancy Buffer
2.8 mo46
Risk Index
25.0/ 100

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

Comparables

Properties near 20 Shackleton Drive 11

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.