Suite number:
2A (The Lucid Collection)
Project:
Address:
Vaughan, Ontario
Developer:
Avalee Homes
Property type:
condo
Floor plan:
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
21.98%
Cumulative Return on Investment in Year 5
99.52%
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 | - | $44,000 | $60,000 | $63,000 | $65,000 | $68,000 | $71,000 | $74,000 | $77,000 | $81,000 | $604,000 |
| mortgage principal reduction | - | $18,000 | $25,000 | $27,000 | $28,000 | $29,000 | $31,000 | $32,000 | $34,000 | $35,000 | $260,000 |
| deposit interest | $769 | $4,000 | - | - | - | - | - | - | - | - | $4,000 |
| gst hst rebate | - | $24,000 | - | - | - | - | - | - | - | - | $24,000 |
| total income return | $104,000 | $198,000 | $200,000 | $210,000 | $220,000 | $231,000 | $242,000 | $254,000 | $266,000 | $279,000 | $2,205,000 |
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 | - | $77,000 | - | - | - | - | - | - | - | - | $77,000 |
| operating expense | - | $19,000 | $26,000 | $26,000 | $27,000 | $27,000 | $28,000 | $29,000 | $29,000 | $30,000 | $242,000 |
| mortgage payment | - | $75,000 | $100,000 | $100,000 | $100,000 | $100,000 | $100,000 | $100,000 | $100,000 | $100,000 | $871,000 |
| total expense investment | $149,000 | $419,000 | $125,000 | $126,000 | $126,000 | $127,000 | $128,000 | $128,000 | $129,000 | $130,000 | $1,588,000 |
Other
| Category | Y1 | Y2 | Y3 | Y4 | Y5 | Y6 | Y7 | Y8 | Y9 | Y10 | Total |
|---|---|---|---|---|---|---|---|---|---|---|---|
| net gain loss | -$45,268 | -$220,504 | $75,000 | $84,000 | $94,000 | $104,000 | $114,000 | $126,000 | $137,000 | $150,000 | $618,000 |
| cumulative roi | $70 | $50 | $69 | $85 | $100 | $113 | $126 | $139 | $152 | $164 | $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