Suite number:
Model C
Project:
Address:
Meaford, Ontario
Developer:
AvranceCorp Development
Property type:
condo
Floor plan:
Bathrooms:
2
Bedrooms:
2
Size:
993 sqft
Occupancy Date:
Dec 2028
Price, CAD
$780,990
Available
ROI
Want to own a unit? —
Investment Period: 5 years
Yearly Return on Investment in Year 5
38.11%
Cumulative Return on Investment in Year 5
123.38%
Property Price at the End of Year 5
$1,006,000
Deposit Schedule
$5 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 | $43,000 | $45,000 | $47,000 | $50,000 | $52,000 | $55,000 | $58,000 | $61,000 | $64,000 | $515,000 |
| rent income | - | - | - | - | $24,000 | $30,000 | $31,000 | $33,000 | $34,000 | $36,000 | $188,000 |
| mortgage principal reduction | - | - | - | - | $8,000 | $10,000 | $11,000 | $11,000 | $12,000 | $12,000 | $63,000 |
| deposit interest | $2,000 | $2,000 | $2,000 | $2,000 | $303 | - | - | - | - | - | $8,000 |
| gst hst rebate | - | - | - | - | $24,000 | - | - | - | - | - | $24,000 |
| total income return | $43,000 | $45,000 | $47,000 | $49,000 | $106,000 | $92,000 | $97,000 | $102,000 | $107,000 | $112,000 | $799,000 |
Expense/ Investment
| Category | Y1 | Y2 | Y3 | Y4 | Y5 | Y6 | Y7 | Y8 | Y9 | Y10 | Total |
|---|---|---|---|---|---|---|---|---|---|---|---|
| deposit | $39,000 | - | - | - | - | - | - | - | - | - | $39,000 |
| remaining balance payment | - | - | - | - | $117,000 | - | - | - | - | - | $117,000 |
| closing cost | - | - | - | - | $53,000 | - | - | - | - | - | $53,000 |
| operating expense | - | - | - | - | $8,000 | $10,000 | $10,000 | $10,000 | $11,000 | $11,000 | $61,000 |
| mortgage payment | - | - | - | - | $33,000 | $39,000 | $39,000 | $39,000 | $39,000 | $39,000 | $228,000 |
| total expense investment | $39,000 | - | - | - | $210,000 | $49,000 | $49,000 | $50,000 | $50,000 | $50,000 | $498,000 |
Other
| Category | Y1 | Y2 | Y3 | Y4 | Y5 | Y6 | Y7 | Y8 | Y9 | Y10 | Total |
|---|---|---|---|---|---|---|---|---|---|---|---|
| net gain loss | $3,000 | $45,000 | $47,000 | $49,000 | -$104,251 | $43,000 | $48,000 | $52,000 | $57,000 | $62,000 | $302,000 |
| cumulative roi | $109 | $223 | $344 | $470 | $123 | $140 | $156 | $172 | $188 | $204 | $2,000 |
Georgian Bay Harbour
Address: Meaford, Ontario
Price Range: $437,000 - $1,179,000
Avail. suites: 29
1—2.5 bd
551—1500 SqFt