LiveEn Direct
Button CopyPathCircle CloseCircle Left ArrowArrow Down Icon GreyClosecirclecircleBurger
Royal LePage
Royal LePage
Image 1
Image 2
Image 3
$1,299,900

11 - 25 MANOR PARK CRESCENT, Guelph (Dovercliffe Park/Old University), Ontario, N1G 1A2

QuickQuoteTM: Not Available
MLS® # X11948511

3 Beds

4 Baths

2249.9813 - 2498.9796 FEETSQ sqft

MULTIMEDIA

Property Information:

Among Guelph's most exclusive residences are the Manor Mews at Manor Park. This esteemed collection of 12 stone mansions are situated upon a manicured parkland setting, along the banks of the Speed River. The exterior of these homes- from the gardens and grounds, to the stone facade and interlock, is all meticulously maintained by attentive condominium management. Inside #11, this stately home exudes opulence, with a contemporary chic styling that befits a home of its calibre. Upstairs, 3 bedrooms are each accompanied by their own ensuite bathroom- including the master bedroom's 5 pc. bath complete with soaker tub, shower, sprawling vanity & a bidet rough-in. The grand suite also offers a beautiful walk-in closet that has been thoughtfully curated. The upper level also features a functional and sizeable laundry room, along with a cozy reading nook that would make a comfortable place to work from home, without tying up a bedroom. The main level flows seamlessly room to room, from an inviting front living room, through a lavish dining room & on into an eat-in kitchen with elegant white cabinets that surround an island suitable for preparing a gourmet meal or entertaining Friday night company. The solarium-inspired dinette is a picturesque spot to enjoy your morning coffee amidst the backdrop of your scenic rear yard and serene stone patio. This landmark collective of homes affords you the sought-after ease of condo living, combined with the access to downtown's dining & entertainment, all without the congestion of a high-rise apartment. A true treasure, 11-25 Manor Park is one you'll be forever grateful you visited. (id:27)

Building Features:

  • Style: Detached
  • Building Type: House
  • Amenities:
  • Basement Type: Crawl space
  • Construction Style - Attachment: Detached
  • Exterior Finish: Stone
  • Fire Protection: Alarm system
  • Fireplace: Yes
  • Floor Space: 2249.9813 - 2498.9796 sqft
  • Foundation Type: Poured Concrete
  • Heating Type: Forced air
  • Heating Fuel: Natural gas
  • Cooling Type: Central air conditioning
  • Appliances: Water softener, Intercom, Dishwasher, Dryer, Stove, Washer, Window Coverings, Refrigerator

Property Features:

  • OwnershipType: Condominium/Strata
  • Property Type: Single Family
  • Bedrooms: 3
  • Bathrooms: 4
  • Half Bathrooms: 1
  • Amenities Nearby: Park
  • Community Features: Pet Restrictions
  • Condo Fees: $1,238 Monthly
  • Features: Wooded area, Flat site
  • Floor Space (approx): 2249.9813 - 2498.9796 Square Feet
  • Landscape Features: Landscaped
  • MaintenanceFee Type: Insurance, Common Area Maintenance
  • Structure Type: Tennis Court, Deck
  • Surface Water:
  • Zoning: R1B-46
  • Parking Type: Attached garage
  • No. of Parking Spaces: 6

Rooms:

  • Bedroom 2nd Level 4.01 m x 4.90 m
  • Breakfast 2nd Level 3.94 m x 2.74 m
  • Primary Bedroom 2nd Level 6.20 m x 5.69 m
  • Bedroom 2nd Level 4.72 m x 3.45 m
  • Bathroom 2nd Level 1.85 m x 3.56 m
  • Bathroom 2nd Level 2.74 m x 3.56 m
  • Laundry 2nd Level 3.23 m x 18.00 m
  • Utility Main Level 5.56 m x 3.71 m
  • Kitchen Main Level 2.03 m x 3.70 m
  • Bathroom Main Level 3.91 m x 2.92 m
  • Dining Main Level 5.02 m x 3.64 m
  • Living Main Level 3.71 m x 2.87 m

Convert Measurement to:


Courtesy of: Planet Realty Inc

REALTOR.ca  

More Detail
Less Detail

Potential Investment Performance

Cumulative ROI

48.2%

Cumulative Market Appreciation

$359,138

Net Operating Income in Year 5

$12,395

Cash on Cash Return in Year 5

-14.1%

Assumptions

The information below is based on user inputs and general assumptions for informational purposes only. The outputs are not legal, financial, investment, or other advice. Review all fields for accuracy and consult an agent for guidance.

Mortgage Calculator

Mortgage
Purchase Price
$
Down Payment
%
$259,980
Mortgage Amount $1,039,920
Mortgage Payment
%
$5,395

Cash Flow Calculator

monthly
yearly
Income
Gross Rental Income
Powered By
$
Vacancy Rate
%
$
Other
$
Gross Operating Income $2,972
Operating Expenses
Management Fees
%
$
Property Tax
$
Repair Reserve
%
$
Insurance
$
Condo/Strata Fees
$
Total Operating Expenses $2,136
Net Operating Income $836
Debt Service
Mortgage Payment $5,395
Net Cash Flow -$4,559

Cap Rate

0.77%

Acquistion Costs

Down Payment $259,980
Land Transfer Tax $22,473
Legal Fees $1,500
Adjustments $0
Appraisal $500
Total Acquisition Costs $284,453

Components of Return

Potential Returns

Year 1Year 2Year 3Year 4Year 5Year 6Year 7Year 8Year 9Year 10
Investments
Down Payment $259,980 - - - - - - - - -
Closing Costs $24,473 - - - - - - - - -
Mortgage Paydown $16,180$16,957$17,772$18,626$19,522$20,460$21,444$22,474$23,554$24,687
Total $300,633$16,957$17,772$18,626$19,522$20,460$21,444$22,474$23,554$24,687
Cash Invested $300,633$317,590$335,363$353,990$373,512$393,973$415,417$437,891$461,446$486,133
Rental Cash Flows
Rent and other income $35,665$36,735$37,837$38,972$40,142$41,346$42,586$43,864$45,180$46,535
Operating Expenses -$25,633-$26,182-$26,744-$27,318-$27,904-$28,504-$29,117-$29,743-$30,383-$31,037
Mortgage Payment -$64,748-$64,748-$64,748-$64,748-$64,748-$64,748-$64,748-$64,748-$64,748-$64,748
Net Cash Flow -$54,716-$54,195-$53,655-$53,094-$52,511-$51,906-$51,278-$50,627-$49,951-$49,250
Returns
Property Price Appreciation $64,995$68,244$71,656$75,239$79,001$82,951$87,099$91,454$96,027$100,828
Mortgage Paydown $16,180$16,957$17,772$18,626$19,522$20,460$21,444$22,474$23,554$24,687
Net Cash Flow -$54,716-$54,195-$53,655-$53,094-$52,511-$51,906-$51,278-$50,627-$49,951-$49,250
Total Return $26,458$31,006$35,774$40,772$46,012$51,505$57,264$63,301$69,630$76,265
Cumulative Return $26,458$57,465$93,239$134,012$180,025$231,530$288,795$352,096$421,727$497,992
Investment Metrics
Cumulative ROI 8.8% 18.1% 27.8% 37.9% 48.2% 58.8% 69.5% 80.4% 91.4% 102.4%
Cash On Cash -18.2% -17.1% -16.0% -15.0% -14.1% -13.2% -12.3% -11.6% -10.8% -10.1%
QuickQuoteTM Powered by RPS

Market Price Trends

Single family detached

0.39%

Price change (1 year)

36.31%

Price change (5 years)

All Properties

0.22%

Price change (1 year)

38.71%

Price change (5 years)

1 year changes compare the same month from the previous year. Find an agent in this area to receive more information.

Location of 11 - 25 MANOR PARK CRESCENT, Guelph (Dovercliffe Park/Old University), Ontario, N1G 1A2

Demographic Information of 11 - 25 MANOR PARK CRESCENT, Guelph (Dovercliffe Park/Old University), Ontario, N1G 1A2

Life Stage

Later Years

Employment Type

Service Sector/White Collar

Average Household Income

$140,774.92

Average Number of Children

1.57

Household Population

Household Structure

Age of Population

Education

Education Level

No certificate/diploma/degree

9.15 %

High school certificate or equivalent

25.01 %

Apprenticeship trade certificate/diploma

4.09 %

College/non-university certificate

17.78 %

University certificate (below bachelor)

2.31 %

University Degree

41.66 %

Commuter

Travel To Work

By Car

81.86 %

By Public Transit

9.64 %

By Walking

6.19 %

By Bicycle

0.0 %

By Other Methods

2.31 %

Cultural Diversity

Knowledge of Official Language

Mother Tongue

Building Information

Building Type

Apartments (Low and High Rise)

34.87 %

Houses

65.13 %

Own Vs. Rent

More Detail
Less Detail