Suite number:
1A D
Project:
Address:
Ajax, Ontario
Developer:
Your Home Developments
Property type:
condo
Bathrooms:
1
Bedrooms:
1.5
Size:
676 sqft
Occupancy Date:
Sep 2027
Price, CAD
$769,900
Available
ROI
Want to own a unit? —
Investment Period: 5 years
Yearly Return on Investment in Year 5
28.76%
Cumulative Return on Investment in Year 5
134.86%
Property Price at the End of Year 5
$992,000
Deposit Schedule
$5,000 at Signing
Total up to 2.5% in 0 days
$19,248
2.5% in 0 days
$19,248
2.5% in 0 days
$19,248
2.5% in 0 days
$19,248
2.5% in 0 days
$19,248
Net Gain (Loss)
Get Expert Advice
Property Price Appreciation
Investment Details (10-Year Period)
Income/Return
| Category | Y1 | Y2 | Y3 | Y4 | Y5 | Y6 | Y7 | Y8 | Y9 | Y10 | Total |
|---|---|---|---|---|---|---|---|---|---|---|---|
| property price appreciation | $40,000 | $42,000 | $44,000 | $47,000 | $49,000 | $52,000 | $54,000 | $57,000 | $60,000 | $63,000 | $508,000 |
| rent income | - | - | - | $24,000 | $25,000 | $26,000 | $27,000 | $28,000 | $29,000 | $31,000 | $189,000 |
| mortgage principal reduction | - | - | - | $11,000 | $11,000 | $12,000 | $12,000 | $13,000 | $13,000 | $14,000 | $86,000 |
| deposit interest | $3,000 | $7,000 | $5,000 | - | - | - | - | - | - | - | $15,000 |
| gst hst rebate | - | - | - | $24,000 | - | - | - | - | - | - | $24,000 |
| total income return | $43,000 | $49,000 | $49,000 | $105,000 | $85,000 | $89,000 | $93,000 | $98,000 | $103,000 | $108,000 | $822,000 |
Expense/ Investment
| Category | Y1 | Y2 | Y3 | Y4 | Y5 | Y6 | Y7 | Y8 | Y9 | Y10 | Total |
|---|---|---|---|---|---|---|---|---|---|---|---|
| deposit | $58,000 | $38,000 | $38,000 | - | - | - | - | - | - | - | $135,000 |
| remaining balance payment | - | - | - | - | - | - | - | - | - | - | - |
| closing cost | - | - | $51,000 | - | - | - | - | - | - | - | $51,000 |
| operating expense | - | - | - | $9,000 | $9,000 | $10,000 | $10,000 | $10,000 | $11,000 | $11,000 | $70,000 |
| mortgage payment | - | - | - | $35,000 | $35,000 | $35,000 | $35,000 | $35,000 | $35,000 | $35,000 | $247,000 |
| total expense investment | $58,000 | $38,000 | $89,000 | $44,000 | $45,000 | $45,000 | $45,000 | $46,000 | $46,000 | $46,000 | $503,000 |
Other
| Category | Y1 | Y2 | Y3 | Y4 | Y5 | Y6 | Y7 | Y8 | Y9 | Y10 | Total |
|---|---|---|---|---|---|---|---|---|---|---|---|
| net gain loss | -$14,869 | $11,000 | -$40,275 | $61,000 | $40,000 | $44,000 | $48,000 | $52,000 | $57,000 | $61,000 | $319,000 |
| cumulative roi | $74 | $96 | $83 | $117 | $135 | $151 | $167 | $182 | $197 | $213 | $1,000 |
Introducing a new collection of condos and towns coming soon in the Duffin’s Bay community of Ajax. Just a stone’s throw from picturesque trails and minutes to the waterfront, Lake Pointe fully connects you to every possible amenity while being so cl...
Address: Ajax, Ontario
Price Range: $599,000 - $1,180,000
Avail. suites: 28
1—3 bd
480—1179 SqFt