Suite number:
1G (The Avalon Collection)
Project:
Address:
Vaughan, Ontario
Developer:
Avalee Homes
Property type:
condo
Floor plan:
Bathrooms:
2
Bedrooms:
2
Size:
1173 sqft
Occupancy Date:
Mar 2026
Price, CAD
$1,224,800
Available
ROI
14,62%
Monthly Expenses
- condo fees— $809
- property taxes— $306
- property management— $176
- repairs and maintenance— $88
Total: $1,379
Want to own a unit? —
Investment Period: 5 years
Yearly Return on Investment in Year 5
20.81%
Cumulative Return on Investment in Year 5
96.25%
Property Price at the End of Year 5
$1,578,000
Deposit Schedule
$10,000 at Signing
Total up to 5% in 30 days
$61,240
2.5% in 120 days
$30,620
2.5% in 370 days
$30,620
7.5% on Occupancy
$91,860
Net Gain (Loss)
- Net Gain Loss
Get Expert Advice
Property Price Appreciation
- 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 | $64,000 | $67,000 | $70,000 | $74,000 | $78,000 | $82,000 | $86,000 | $91,000 | $96,000 | $100,000 | $808,000 |
| rent income | - | $26,000 | $35,000 | $37,000 | $39,000 | $40,000 | $42,000 | $44,000 | $46,000 | $48,000 | $356,000 |
| mortgage principal reduction | - | $11,000 | $16,000 | $16,000 | $17,000 | $18,000 | $19,000 | $20,000 | $21,000 | $22,000 | $160,000 |
| deposit interest | $473 | $2,000 | - | - | - | - | - | - | - | - | $3,000 |
| gst hst rebate | - | $24,000 | - | - | - | - | - | - | - | - | $24,000 |
| total income return | $64,000 | $130,000 | $122,000 | $128,000 | $134,000 | $140,000 | $147,000 | $154,000 | $162,000 | $170,000 | $1,351,000 |
Expense/ Investment
| Category | Y1 | Y2 | Y3 | Y4 | Y5 | Y6 | Y7 | Y8 | Y9 | Y10 | Total |
|---|---|---|---|---|---|---|---|---|---|---|---|
| deposit | $92,000 | $122,000 | - | - | - | - | - | - | - | - | $214,000 |
| remaining balance payment | - | $31,000 | - | - | - | - | - | - | - | - | $31,000 |
| closing cost | - | $61,000 | - | - | - | - | - | - | - | - | $61,000 |
| operating expense | - | $12,000 | $17,000 | $17,000 | $18,000 | $18,000 | $18,000 | $19,000 | $19,000 | $20,000 | $159,000 |
| mortgage payment | - | $46,000 | $61,000 | $61,000 | $61,000 | $61,000 | $61,000 | $61,000 | $61,000 | $61,000 | $537,000 |
| total expense investment | $92,000 | $273,000 | $78,000 | $79,000 | $79,000 | $79,000 | $80,000 | $80,000 | $81,000 | $81,000 | $1,002,000 |
Other
| Category | Y1 | Y2 | Y3 | Y4 | Y5 | Y6 | Y7 | Y8 | Y9 | Y10 | Total |
|---|---|---|---|---|---|---|---|---|---|---|---|
| net gain loss | -$27,879 | -$142,758 | $43,000 | $49,000 | $55,000 | $61,000 | $67,000 | $74,000 | $81,000 | $89,000 | $349,000 |
| cumulative roi | $70 | $51 | $68 | $83 | $96 | $109 | $121 | $132 | $144 | $156 | $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
Proforma Calculator
80% of Original Price
Options for changing mortgage terms
The rental rate per square foot.