Suite number:
1503 (Tower 1)
Project:
Address:
Vaughan, Ontario
Developer:
Primont Homes
Property type:
condo
Floor plan:
Bathrooms:
2
Bedrooms:
2
Size:
649 sqft
Occupancy Date:
Mar 2026
Price, CAD
$773,900
Available
ROI
Want to own a unit? —
Investment Period: 5 years
Yearly Return on Investment in Year 5
19.62%
Cumulative Return on Investment in Year 5
93.05%
Property Price at the End of Year 5
$997,000
Deposit Schedule
$10,000 at Signing
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 | $45,000 | $47,000 | $49,000 | $52,000 | $55,000 | $57,000 | $60,000 | $63,000 | $511,000 |
| rent income | - | $13,000 | $20,000 | $20,000 | $21,000 | $22,000 | $23,000 | $24,000 | $25,000 | $26,000 | $195,000 |
| mortgage principal reduction | - | $6,000 | $10,000 | $10,000 | $11,000 | $11,000 | $12,000 | $12,000 | $13,000 | $14,000 | $100,000 |
| deposit interest | $518 | $160 | - | - | - | - | - | - | - | - | $678 |
| gst hst rebate | - | $24,000 | - | - | - | - | - | - | - | - | $24,000 |
| total income return | $41,000 | $85,000 | $74,000 | $78,000 | $81,000 | $85,000 | $90,000 | $94,000 | $99,000 | $103,000 | $830,000 |
Expense/ Investment
| Category | Y1 | Y2 | Y3 | Y4 | Y5 | Y6 | Y7 | Y8 | Y9 | Y10 | Total |
|---|---|---|---|---|---|---|---|---|---|---|---|
| deposit | $10,000 | - | - | - | - | - | - | - | - | - | $10,000 |
| remaining balance payment | - | $145,000 | - | - | - | - | - | - | - | - | $145,000 |
| closing cost | - | $52,000 | - | - | - | - | - | - | - | - | $52,000 |
| operating expense | - | $6,000 | $9,000 | $9,000 | $10,000 | $10,000 | $10,000 | $10,000 | $10,000 | $11,000 | $85,000 |
| mortgage payment | - | $26,000 | $39,000 | $39,000 | $39,000 | $39,000 | $39,000 | $39,000 | $39,000 | $39,000 | $336,000 |
| total expense investment | $10,000 | $229,000 | $48,000 | $48,000 | $48,000 | $49,000 | $49,000 | $49,000 | $49,000 | $49,000 | $628,000 |
Other
| Category | Y1 | Y2 | Y3 | Y4 | Y5 | Y6 | Y7 | Y8 | Y9 | Y10 | Total |
|---|---|---|---|---|---|---|---|---|---|---|---|
| net gain loss | $31,000 | -$143,594 | $26,000 | $29,000 | $33,000 | $37,000 | $41,000 | $45,000 | $49,000 | $54,000 | $202,000 |
| cumulative roi | $406 | $51 | $67 | $81 | $93 | $105 | $116 | $126 | $137 | $148 | $1,000 |
SXSW Condos
Address: Vaughan, Ontario
Price Range: $530,000 - $965,000
Avail. suites: 34
0—2.5 bd
412—809 SqFt