6 Revell Drive, Guelph

$599,900
6 Revell Drive

$599,900

New
3d
Condo Townhouse2-Storey

6 Revell Drive, Guelph

Total Monthly Obligation $3,314

Beds
3
Baths
3
Park
1
Sqft
1200-1399
DOM
3d
Score
21
Yield
6.1%
Cash on Cash
-0.8%
Cap Rate
4.4%
5Y IRR
14.9%
10Y IRR
14.1%
Property Type-Condo Townhouse
MLS® Number-X14099912
Beds-3
Bathrooms-3
Size-1200-1399 sqft
Listed on site-Oct 20, 2026
Style-2-Storey
Building Type-Condo Townhouse
Age-16-30
Taxes-$4,602.77 (2026)
Maintenance-$310.14/mo
Locker-None
Parking-2 - Attached
Basement-Full, Finished
Heating-Forced Air (Gas)
Brokerage-RE/MAX Real Estate Centre Inc
Cooling-Central Air
Laundry-Yes
Fireplace-No
Pool-None
Exterior-Brick, Vinyl Siding
Roof-Asphalt Shingle
Foundation-Poured Concrete
Possession-Flexible
Neighbourhood-Clairfields/Hanlon Business Park
Title-Residential Condo & Other

No agent assigned

Welcome to 6 Revell Drive, an updated 3-bedroom, 2.5-bathroom townhouse with a finished basement and a prime south-end Guelph location! Close to everyday amenities and less than a 5-minute drive from the University of Guelph, this home is an excellent opportunity for first-time buyers or investors. Upon entering, you'll notice the open-concept living and dining area featuring new laminate flooring and trim. Sliding doors framed by two windows fill the space with natural light while providing access to the backyard. Flowing seamlessly into the kitchen, you'll find fresh white cabinetry, ample counter space and a new stainless steel stove and refrigerator. A convenient powder room completes this level. Upstairs, the spacious primary bedroom offers his-and-hers closets and a charming bonus area with a beautiful arched window-an ideal spot for a dressing area or cozy reading nook. Two additional generously sized bedrooms feature large windows and ample closet space, while the main 4-piece bathroom offers a shower/tub combination. Brand-new carpeting throughout the second floor and basement adds a fresh, comfortable feel. The finished basement provides even more living space, with a large recreation room and a 3-piece bathroom. Whether you envision a 4th bedroom, movie lounge, hobby room, home gym or playroom, there's plenty of flexibility to suit your needs. Outside, enjoy a backyard patio with privacy fencing, perfect for summer barbecues or relaxing with your morning coffee. Just minutes from Pergola Commons, you'll have shopping, restaurants, groceries and everyday essentials close at hand. Nearby walking trails offer opportunities to get outdoors, while easy access to Highway 401 makes this a convenient choice for commuters

$
$
%
%
$
$
$
(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

$3,314/mo
Mortgage $2,420
Monthly Loss $2,677
Principal$637
Interest$1,783
Property Tax$384
Condo Fees$310
Home Insurance$50
Variable Costs$150
Returns
Weight: 25%
Cap Rate
3.7%24
Cash-on-Cash
-5.4%2
5-Year IRR
11.5%46
10-Year IRR
11.8%
Returns Index
24.0/ 100
Growth Sentiment
Weight: 20%
%/yr
Score+50
%/yr
Score+50
%
%
Growth Index
50.0/ 100
GradeD
21/ 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
$36,480/yr
NOI
$22,108/yr
Net Cash Flow
-$578/mo
Cash Margin
-19.0%0
Cash Flow Index
0.1/ 100
Risk Profile
Weight: 20%
DSCR
0.7612
LTV Ratio
80.0%18
Vacancy Buffer
2.9 mo48
Risk Index
26.1/ 100

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

Comparables

Properties near 6 Revell 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.