Suite number:

301 1F D

Address:
Guelph, Ontario
Developer:
Fusion Homes
Property type:
condo
Floor plan:
Bathrooms:
1
Bedrooms:
1.5
Size:
722 sqft
Occupancy Date:
Jan 2025
Price, CAD
$647,900
Available
ROI
Want to own a unit? —
Investment Period: 5 years
Yearly Return on Investment in Year 5

20.83%

Cumulative Return on Investment in Year 5

103.45%

Property Price at the End of Year 5

$835,000

Deposit Schedule
Net Gain (Loss)
Get Expert Advice
Property Price Appreciation
Investment Details (10-Year Period)
Income/Return
CategoryY1Y2Y3Y4Y5Y6Y7Y8Y9Y10Total
property price appreciation$34,000$35,000$37,000$39,000$41,000$43,000$46,000$48,000$51,000$53,000$428,000
rent income$19,000$26,000$27,000$28,000$30,000$31,000$32,000$34,000$35,000$36,000$298,000
mortgage principal reduction$6,000$8,000$9,000$9,000$10,000$10,000$11,000$11,000$12,000$12,000$97,000
deposit interest-----------
gst hst rebate$24,000---------$24,000
total income return$82,000$70,000$73,000$77,000$80,000$84,000$88,000$93,000$97,000$102,000$846,000
Expense/ Investment
CategoryY1Y2Y3Y4Y5Y6Y7Y8Y9Y10Total
deposit-----------
remaining balance payment$130,000---------$130,000
closing cost$50,000---------$50,000
operating expense$6,000$9,000$9,000$9,000$9,000$9,000$10,000$10,000$10,000$10,000$91,000
mortgage payment$24,000$32,000$32,000$32,000$32,000$32,000$32,000$32,000$32,000$32,000$316,000
total expense investment$210,000$41,000$41,000$41,000$42,000$42,000$42,000$42,000$43,000$43,000$587,000
Other
CategoryY1Y2Y3Y4Y5Y6Y7Y8Y9Y10Total
net gain loss-$127,647$29,000$32,000$35,000$39,000$42,000$46,000$50,000$54,000$59,000$259,000
cumulative roi$33$52$70$87$103$120$137$154$172$191$1,000
Anthem at The Metalworks
Address: Guelph, Ontario
Price Range: $587,000 - $966,000
Avail. suites: 16
1—2.5 bd
571—1350 SqFt