Suite number:
1103
Project:
Address:
St. Catharines, Ontario
Developer:
Elite Developments
Property type:
condo
Floor plan:
Bathrooms:
1
Bedrooms:
1
Size:
475 sqft
Occupancy Date:
Jan 2027
Price, CAD
$428,888
Available
ROI
Want to own a unit? —
Investment Period: 5 years
Yearly Return on Investment in Year 5
19.04%
Cumulative Return on Investment in Year 5
97.96%
Property Price at the End of Year 5
$553,000
Deposit Schedule
$5,000 at Signing
Total up to 5% in 30 days
$21,444
2.5% in 90 days
$10,722
2.5% in 150 days
$10,722
2.5% in 380 days
$10,722
2.5% in 500 days
$10,722
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 | $22,000 | $23,000 | $25,000 | $26,000 | $27,000 | $29,000 | $30,000 | $32,000 | $33,000 | $35,000 | $283,000 |
| rent income | - | $926 | $11,000 | $12,000 | $12,000 | $13,000 | $13,000 | $14,000 | $14,000 | $15,000 | $105,000 |
| mortgage principal reduction | - | $432 | $5,000 | $6,000 | $6,000 | $6,000 | $6,000 | $7,000 | $7,000 | $7,000 | $51,000 |
| deposit interest | $2,000 | $4,000 | - | - | - | - | - | - | - | - | $6,000 |
| gst hst rebate | - | - | $24,000 | - | - | - | - | - | - | - | $24,000 |
| total income return | $24,000 | $29,000 | $65,000 | $43,000 | $45,000 | $48,000 | $50,000 | $52,000 | $55,000 | $58,000 | $469,000 |
Expense/ Investment
| Category | Y1 | Y2 | Y3 | Y4 | Y5 | Y6 | Y7 | Y8 | Y9 | Y10 | Total |
|---|---|---|---|---|---|---|---|---|---|---|---|
| deposit | $43,000 | $43,000 | - | - | - | - | - | - | - | - | $86,000 |
| remaining balance payment | - | - | - | - | - | - | - | - | - | - | - |
| closing cost | - | $46,000 | - | - | - | - | - | - | - | - | $46,000 |
| operating expense | - | $516 | $6,000 | $6,000 | $6,000 | $7,000 | $7,000 | $7,000 | $7,000 | $7,000 | $54,000 |
| mortgage payment | - | $2,000 | $21,000 | $21,000 | $21,000 | $21,000 | $21,000 | $21,000 | $21,000 | $21,000 | $174,000 |
| total expense investment | $43,000 | $91,000 | $28,000 | $28,000 | $28,000 | $28,000 | $28,000 | $28,000 | $29,000 | $29,000 | $359,000 |
Other
| Category | Y1 | Y2 | Y3 | Y4 | Y5 | Y6 | Y7 | Y8 | Y9 | Y10 | Total |
|---|---|---|---|---|---|---|---|---|---|---|---|
| net gain loss | -$18,782 | -$62,047 | $37,000 | $15,000 | $17,000 | $19,000 | $22,000 | $24,000 | $26,000 | $29,000 | $109,000 |
| cumulative roi | $56 | $41 | $75 | $87 | $98 | $108 | $118 | $128 | $138 | $147 | $996 |
88 James
Address: St. Catharines, Ontario
Price Range: $378,000 - $629,000
Avail. suites: 141
0—2.5 bd
345—762 SqFt