Suite number:
1 103
Project:
Address:
Wasaga, Ontario
Developer:
AvranceCorp Development
Property type:
condo
Bathrooms:
1.5
Bedrooms:
1.5
Size:
812 sqft
Occupancy Date:
Sep 2026
Price, CAD
$628,525
Available
ROI
Want to own a unit? —
Investment Period: 5 years
Yearly Return on Investment in Year 5
24.26%
Cumulative Return on Investment in Year 5
116.30%
Property Price at the End of Year 5
$810,000
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 | $33,000 | $34,000 | $36,000 | $38,000 | $40,000 | $42,000 | $44,000 | $47,000 | $49,000 | $52,000 | $415,000 |
| rent income | - | $2,000 | $29,000 | $30,000 | $31,000 | $32,000 | $34,000 | $35,000 | $37,000 | $38,000 | $269,000 |
| mortgage principal reduction | - | $662 | $8,000 | $9,000 | $9,000 | $9,000 | $10,000 | $10,000 | $11,000 | $11,000 | $77,000 |
| deposit interest | $2,000 | $1,000 | - | - | - | - | - | - | - | - | $3,000 |
| gst hst rebate | - | - | $24,000 | - | - | - | - | - | - | - | $24,000 |
| total income return | $34,000 | $39,000 | $97,000 | $76,000 | $80,000 | $84,000 | $88,000 | $92,000 | $97,000 | $101,000 | $788,000 |
Expense/ Investment
| Category | Y1 | Y2 | Y3 | Y4 | Y5 | Y6 | Y7 | Y8 | Y9 | Y10 | Total |
|---|---|---|---|---|---|---|---|---|---|---|---|
| deposit | $31,000 | - | - | - | - | - | - | - | - | - | $31,000 |
| remaining balance payment | - | $94,000 | - | - | - | - | - | - | - | - | $94,000 |
| closing cost | - | $48,000 | - | - | - | - | - | - | - | - | $48,000 |
| operating expense | - | $774 | $9,000 | $10,000 | $10,000 | $10,000 | $11,000 | $11,000 | $11,000 | $12,000 | $84,000 |
| mortgage payment | - | $3,000 | $31,000 | $31,000 | $31,000 | $31,000 | $31,000 | $31,000 | $31,000 | $31,000 | $247,000 |
| total expense investment | $31,000 | $146,000 | $40,000 | $40,000 | $41,000 | $41,000 | $41,000 | $42,000 | $42,000 | $42,000 | $505,000 |
Other
| Category | Y1 | Y2 | Y3 | Y4 | Y5 | Y6 | Y7 | Y8 | Y9 | Y10 | Total |
|---|---|---|---|---|---|---|---|---|---|---|---|
| net gain loss | $3,000 | -$106,757 | $57,000 | $36,000 | $40,000 | $43,000 | $47,000 | $51,000 | $55,000 | $59,000 | $283,000 |
| cumulative roi | $109 | $41 | $76 | $97 | $116 | $136 | $156 | $177 | $200 | $223 | $1,000 |
Wasaga Beach Lux
Address: Wasaga, Ontario
Price Range: $479,000 - $756,000
Avail. suites: 44
1.5—2.5 bd
639—1166 SqFt