Suite number:
103
Project:
Address:
Hamilton, Ontario
Developer:
The Hi-Rise Group
Property type:
condo
Bathrooms:
1
Bedrooms:
1
Size:
720 sqft
Occupancy Date:
Mar 2026
Price, CAD
$1,296,990
Available
ROI
Want to own a unit? —
Investment Period: 5 years
Yearly Return on Investment in Year 5
20.28%
Cumulative Return on Investment in Year 5
93.80%
Property Price at the End of Year 5
$1,671,000
Deposit Schedule
$1 at Signing
Total up to 1% in 30 days
$12,969
1% in 60 days
$12,970
1% in 90 days
$12,970
1% in 120 days
$12,970
1% in 150 days
$12,970
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 | $67,000 | $71,000 | $75,000 | $79,000 | $83,000 | $87,000 | $91,000 | $96,000 | $101,000 | $106,000 | $856,000 |
| rent income | - | $6,000 | $12,000 | $12,000 | $13,000 | $13,000 | $14,000 | $15,000 | $15,000 | $16,000 | $116,000 |
| mortgage principal reduction | - | $9,000 | $19,000 | $19,000 | $20,000 | $21,000 | $22,000 | $23,000 | $24,000 | $25,000 | $181,000 |
| deposit interest | $6,000 | $4,000 | - | - | - | - | - | - | - | - | $10,000 |
| gst hst rebate | - | $24,000 | - | - | - | - | - | - | - | - | $24,000 |
| total income return | $73,000 | $114,000 | $105,000 | $110,000 | $116,000 | $121,000 | $127,000 | $133,000 | $140,000 | $147,000 | $1,187,000 |
Expense/ Investment
| Category | Y1 | Y2 | Y3 | Y4 | Y5 | Y6 | Y7 | Y8 | Y9 | Y10 | Total |
|---|---|---|---|---|---|---|---|---|---|---|---|
| deposit | $169,000 | $13,000 | - | - | - | - | - | - | - | - | $182,000 |
| remaining balance payment | - | $78,000 | - | - | - | - | - | - | - | - | $78,000 |
| closing cost | - | $61,000 | - | - | - | - | - | - | - | - | $61,000 |
| operating expense | - | $5,000 | $10,000 | $10,000 | $11,000 | $11,000 | $11,000 | $12,000 | $12,000 | $12,000 | $94,000 |
| mortgage payment | - | $30,000 | $59,000 | $59,000 | $59,000 | $59,000 | $59,000 | $59,000 | $59,000 | $59,000 | $505,000 |
| total expense investment | $169,000 | $187,000 | $69,000 | $70,000 | $70,000 | $70,000 | $71,000 | $71,000 | $71,000 | $72,000 | $920,000 |
Other
| Category | Y1 | Y2 | Y3 | Y4 | Y5 | Y6 | Y7 | Y8 | Y9 | Y10 | Total |
|---|---|---|---|---|---|---|---|---|---|---|---|
| net gain loss | -$95,121 | -$73,114 | $36,000 | $41,000 | $46,000 | $51,000 | $57,000 | $62,000 | $69,000 | $75,000 | $267,000 |
| cumulative roi | $44 | $54 | $70 | $83 | $94 | $103 | $112 | $120 | $128 | $136 | $945 |
75 James is an urban lifestyle condo featuring multi-tiered towers, incredible amenities, and versatile live/work opportunities at the base. Located in the latest living hotspot of Hamilton, you’ll find a lifestyle like no other just steps away from ...
Address: Hamilton, Ontario
Price Range: $534,000 - $1,338,000
Avail. suites: 12
0—3.5 bd
345—1406 SqFt