20 Shackleton Drive 27, Guelph

$690,000
20 Shackleton Drive 27

$690,000

New
6d
Condo Townhouse2-Storey

20 Shackleton Drive 27, Guelph

Total Monthly Obligation $3,803

HausQ Valuation Report
Beds
3
Baths
4
Park
1
Sqft
1600-1799
DOM
6d
Score
19
Yield
5.6%
Cash on Cash
-3.1%
Cap Rate
3.9%
5Y IRR
13.1%
10Y IRR
12.6%
Property Type-Condo Townhouse
MLS® Number-X14090994
Beds-3
Bathrooms-4
Size-1600-1799 sqft
Listed on site-Oct 17, 2026
Style-2-Storey
Building Type-Condo Townhouse
Taxes-$5,215.48 (2026)
Maintenance-$385/mo
Locker-None
Parking-2 - Attached
Basement-Finished
Heating-Heat Pump (Gas)
Brokerage-HOMELIFE SILVERCITY REALTY INC.
Cooling-Central Air
Laundry-No
Fireplace-No
Pool-None
Exterior-Brick, Vinyl Siding
Possession-Flexible
Neighbourhood-Grange Road
Title-Residential Condo & Other

No agent assigned

Welcome to this spacious and well-maintained beautiful corner townhouse, offering the perfect blend of comfort, style, and functionality. Featuring 3 generously sized bedrooms and 3.5 bathrooms, this home is ideal for families, professionals, or anyone looking for extra living space. Enjoy the bright and inviting open-concept kitchen and living area, perfect for everyday living and entertaining. The fully finished basement provides additional versatile space for a recreation room, home office, gym, or guest area. Step outside to the private back deck, ideal for relaxing, outdoor dining, and summer gatherings. As a corner unit, the property offers added privacy and a more open feel. A fantastic opportunity to enjoy comfortable living with plenty of space inside and out. Don't miss out on this wonderful home!

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

Closing Costs

Mortgage Amount
$552,000
Land Transfer Taxes$10,275
Legal Fees (Est.)
$
Total cash required for closing$149,775

Total Monthly Obligation

$3,803/mo
Mortgage $2,783
Monthly Loss $3,070
Principal$732
Interest$2,051
Property Tax$435
Condo Fees$385
Home Insurance$50
Variable Costs$150
Returns
Weight: 25%
Cap Rate
3.3%20
Cash-on-Cash
-7.3%1
5-Year IRR
9.9%35
10-Year IRR
10.6%
Returns Index
18.5/ 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
$38,592/yr
NOI
$22,497/yr
Net Cash Flow
-$908/mo
Cash Margin
-28.2%0
Cash Flow Index
0.0/ 100
Risk Profile
Weight: 20%
DSCR
0.679
LTV Ratio
80.0%18
Vacancy Buffer
2.5 mo41
Risk Index
22.6/ 100

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

Comparables

Properties near 20 Shackleton Drive 27

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.