Suite number:
2A (The Lucid Collection)
Project:
Address:
Vaughan, Ontario
Developer:
Avalee Homes
Property type:
condo
Bathrooms:
3
Bedrooms:
2.5
Size:
1670 sqft
Occupancy Date:
Mar 2026
Price, CAD
$1,988,800
Available
ROI
Want to own a unit? —
Investment Period: 5 years
Yearly Return on Investment in Year 5
22.88%
Cumulative Return on Investment in Year 5
104.16%
Property Price at the End of Year 5
$2,562,000
Deposit Schedule
$10,000 at Signing
Total up to 5% in 30 days
$99,440
2.5% in 120 days
$49,720
2.5% in 370 days
$49,720
7.5% on Occupancy
$149,160
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 | $103,000 | $109,000 | $114,000 | $120,000 | $127,000 | $133,000 | $140,000 | $147,000 | $155,000 | $163,000 | $1,313,000 |
| rent income | - | $39,000 | $60,000 | $63,000 | $66,000 | $68,000 | $71,000 | $74,000 | $78,000 | $81,000 | $601,000 |
| mortgage principal reduction | - | $17,000 | $26,000 | $28,000 | $29,000 | $30,000 | $32,000 | $33,000 | $35,000 | $36,000 | $266,000 |
| deposit interest | $6,000 | $4,000 | - | - | - | - | - | - | - | - | $11,000 |
| gst hst rebate | - | $24,000 | - | - | - | - | - | - | - | - | $24,000 |
| total income return | $110,000 | $193,000 | $201,000 | $211,000 | $221,000 | $232,000 | $243,000 | $255,000 | $267,000 | $280,000 | $2,214,000 |
Expense/ Investment
| Category | Y1 | Y2 | Y3 | Y4 | Y5 | Y6 | Y7 | Y8 | Y9 | Y10 | Total |
|---|---|---|---|---|---|---|---|---|---|---|---|
| deposit | $149,000 | $199,000 | - | - | - | - | - | - | - | - | $348,000 |
| remaining balance payment | - | $50,000 | - | - | - | - | - | - | - | - | $50,000 |
| closing cost | - | $75,000 | - | - | - | - | - | - | - | - | $75,000 |
| operating expense | - | $17,000 | $26,000 | $27,000 | $27,000 | $28,000 | $29,000 | $30,000 | $31,000 | $32,000 | $247,000 |
| mortgage payment | - | $64,000 | $97,000 | $97,000 | $97,000 | $97,000 | $97,000 | $97,000 | $97,000 | $97,000 | $838,000 |
| total expense investment | $149,000 | $405,000 | $122,000 | $123,000 | $124,000 | $125,000 | $126,000 | $127,000 | $128,000 | $129,000 | $1,559,000 |
Other
| Category | Y1 | Y2 | Y3 | Y4 | Y5 | Y6 | Y7 | Y8 | Y9 | Y10 | Total |
|---|---|---|---|---|---|---|---|---|---|---|---|
| net gain loss | -$39,540 | -$211,825 | $79,000 | $88,000 | $97,000 | $107,000 | $117,000 | $128,000 | $140,000 | $152,000 | $655,000 |
| cumulative roi | $73 | $53 | $72 | $89 | $104 | $118 | $132 | $145 | $158 | $171 | $1,000 |
Elegance Luxury Residences
Address: Vaughan, Ontario
Price Range: $1,195,000 - $2,169,000
Avail. suites: 40
1.5—3.5 bd
907—2884 SqFt