135 Hardcastle Drive 85, Cambridge

$599,786
135 Hardcastle Drive 85

$599,786

New
15d
Att/Row/Townhouse2-Storey

135 Hardcastle Drive 85, Cambridge

Total Monthly Obligation $3,176

Beds
3
Baths
3
Park
1
Sqft
1500-2000
DOM
15d
Score
18
Yield
5.2%
Cash on Cash
-2.8%
Cap Rate
4.0%
5Y IRR
13.4%
10Y IRR
12.8%
Property Type-Att/Row/Townhouse
MLS® Number-X13877602
Beds-3
Bathrooms-3
Size-1500-2000 sqft
Lot Size-26.6 × 96.17 ft
Listed on site-Oct 8, 2026
Style-2-Storey
Building Type-Att/Row/Townhouse
Taxes-$4,577.01 (2025)
Parking-2 - Attached
Basement-Full, Unfinished
Heating-Forced Air (Gas)
Brokerage-Gold Estate Realty Inc.
Cooling-Central Air
Laundry-No
Fireplace-No
Pool-None
Facing-East
Exterior-Brick, Stone
Roof-Shingles
Foundation-Concrete
Sewer-Sewer
Possession-60-90 days
Title-Residential Freehold

No agent assigned

Rare opportunity in a prime Cambridge location! Unit 85 at 135 Hardcastle Drive is an end-unit townhome offering nearly 1,500 sq. ft. of move-in-ready space. The bright, open-concept main floor features upgraded lighting, pot lights, and a functional kitchen with granite counters and an extended breakfast bar. Walk out to a builder-finished two-storey deck, perfect for relaxing or entertaining. Upstairs boasts a primary suite with a walk-in closet and ensuite, plus two additional bedrooms, a full bath, and convenient second-floor laundry. The unfinished look-out basement includes a 3-piece rough-in, ready for your future rec room or home gym. Located minutes from Hwy 401, schools, parks, and shopping.

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

Closing Costs

Mortgage Amount
$493,264($13,435 CMHC)
Land Transfer Taxes$8,471
Legal Fees (Est.)
$
Total cash required for closing$129,928

Total Monthly Obligation

$3,244/mo
Mortgage $2,487
Monthly Loss $2,589
Principal$654
Interest$1,833
Property Tax$381
Home Insurance$125
Variable Costs$250
Returns
Weight: 25%
Cap Rate
3.1%19
Cash-on-Cash
-8.6%1
5-Year IRR
7.7%22
10-Year IRR
9.5%
Returns Index
12.8/ 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
$18,722/yr
Net Cash Flow
-$927/mo
Cash Margin
-36.0%0
Cash Flow Index
0.0/ 100
Risk Profile
Weight: 20%
DSCR
0.638
LTV Ratio
82.2%14
Vacancy Buffer
3.0 mo49
Risk Index
23.6/ 100

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

Comparables

Properties near 135 Hardcastle Drive 85

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.