87 Poplar Drive, Cambridge

$575,000
87 Poplar Drive

$575,000

Price Change
9d
Semi-Detached 2-Storey

87 Poplar Drive, Cambridge

Total Monthly Obligation $3,008

HausQ Valuation Report
Beds
3
Baths
2
Park
2
Sqft
1100-1500
DOM
9d
Score
19
Yield
4.8%
Cash on Cash
-3.9%
Cap Rate
3.7%
5Y IRR
12.5%
10Y IRR
12.1%
Property Type-Semi-Detached
MLS® Number-X14031566
Beds-3
Bathrooms-2
Size-1100-1500 sqft
Lot Size-40.03 × 109.58 ft
Listed on site-Oct 14, 2026
Style-2-Storey
Building Type-Semi-Detached
Taxes-$3,765 (2026)
Parking-3 - Attached
Basement-Full, Finished
Heating-Forced Air (Gas)
Brokerage-FLUX REALTY
Cooling-Central Air
Laundry-No
Fireplace-No
Pool-None
Facing-West
Exterior-Brick, Vinyl Siding
Roof-Asphalt Shingle
Foundation-Poured Concrete
Sewer-Sewer
Possession-Flexible
Title-Residential Freehold

No agent assigned

Welcome to 87 Poplar Drive in Cambridge! This well-maintained semi-detached home offers a practical layout, thoughtful updates, and plenty of space to enjoy both inside and out. The main floor features a bright living and dining area with plenty of natural light, along with an updated white kitchen complete with stainless steel appliances and a convenient pass-through to the dining space. Upstairs, you'll find three bedrooms and an updated four-piece bathroom. The finished basement adds valuable living space with an open layout that's perfect for a rec room, home gym, or additional entertainment area, along with a second bathroom featuring a walk-in shower. Outside, the fully fenced backyard is set up for entertaining, featuring a large deck with a covered gazebo and a dedicated pad for a future hot tub. Complete with an attached garage, this home is located in Cambridge's Hespeler community, close to schools, parks, shopping, and everyday amenities, with convenient access to Highway 401. A great opportunity for anyone looking for comfortable living with room to grow.

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

Closing Costs

Mortgage Amount
$460,000
Land Transfer Taxes$7,975
Legal Fees (Est.)
$
Total cash required for closing$124,475

Total Monthly Obligation

$3,008/mo
Mortgage $2,319
Monthly Loss $2,398
Principal$610
Interest$1,709
Property Tax$314
Home Insurance$125
Variable Costs$250
Returns
Weight: 25%
Cap Rate
2.9%17
Cash-on-Cash
-9.1%1
5-Year IRR
8.5%26
10-Year IRR
9.4%
Returns Index
14.1/ 100
Growth Sentiment
Weight: 20%
%/yr
Score+50
%/yr
Score+50
%
%
Growth Index
50.0/ 100
GradeD
19/ 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
$27,600/yr
NOI
$16,575/yr
Net Cash Flow
-$938/mo
Cash Margin
-40.8%0
Cash Flow Index
0.0/ 100
Risk Profile
Weight: 20%
DSCR
0.607
LTV Ratio
80.0%18
Vacancy Buffer
3.2 mo54
Risk Index
26.4/ 100

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

Comparables

Properties near 87 Poplar Drive

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.