16-Townhome InvestmentInglewood, Edmonton
- CMHC MLI Select eligible, subject to lender and CMHC approval — 95% LTV, 50-year amortization
- Cashflow $2,971/month — 1.17 DSCR
- 12-month rental guarantee on the first year of rents
- 16 Townhomes + 10 Parking Stalls — $28,900/month gross revenue
- Inner City Inglewood — Walkability score 90, prime Edmonton location
About $35,657 a year in projected cash flow after debt service.
Purchase Price
$4.3M
Annual Revenue
$346,800
Investment Performance
Key financial metrics that matter to investors
DSCR
1.17
Debt Service Coverage Ratio
Monthly Cashflow
$2,971
Net monthly cashflow
Cash-on-Cash Yr 1
13.49%
Cash return in year one
Cash-on-Cash Yr 3
18.64%
Cash return on cash invested
Cap Rate
5.78%
Capitalization rate
These numbers are subject to change based on market conditions and financing terms.
Property Breakdown
16 thoughtfully designed townhomes maximizing rental income in inner-city Inglewood.
NIVA Market Units
12 units @ $1,800/mo
Affordable Units (MLI)
4 units @ $1,650/mo
Parking Stalls
10 stalls @ $50/mo each
Total Monthly Revenue
$28,900
Annual Gross Revenue
$346,800
Modern Design, Prime Location
Contemporary architecture in one of Edmonton's most accessible neighborhoods
Architectural Design
Modern 16-unit townhome complex
Contemporary Aesthetics
Modern design with premium finishes
Energy Efficient Build
Built to modern standards
Spacious Layouts
836 sq ft per unit — 2 bed / 2.5 bath
Optional basement, main floor, and second floor plans
View Floor PlansPrime Location
Inglewood, Edmonton
11122 123 Street, Edmonton, AB
Urban infill site in one of Edmonton's most sought-after inner city neighborhoods
Inner City — Steps to Downtown
Minutes to Edmonton's downtown core
River Valley & Pathways
Parks, trails, and recreational areas nearby
Walkability Score: 90
Restaurants, shops & transit on foot
High Rental Demand Area
One of Edmonton's fastest growing neighborhoods
Strategic Inner City Location
Positioned in the heart of Inglewood, one of Edmonton's most desirable inner-city neighborhoods, this property benefits from exceptional walkability, strong rental demand, and proximity to the downtown core.
Ready to Secure This Investment?
16 townhomes, $4.3M, $215,000 down under CMHC MLI Select, with a 12-month rental guarantee.