Suite number:
1N+D
Project:
Address:
Pickering, Ontario
Developer:
Chestnut Hill Developments
Property type:
condo
Floor plan:
Bathrooms:
1.5
Bedrooms:
1.5
Size:
601 sqft
Occupancy Date:
Nov 2027
Price, CAD
$737,900
Available
ROI
Want to own a unit? —
Investment Period: 5 years
Yearly Return on Investment in Year 5
23.34%
Cumulative Return on Investment in Year 5
110.15%
Property Price at the End of Year 5
$951,000
Deposit Schedule
$5,000 at Signing
Total up to 5% in 30 days
$36,895
2.5% in 169 days
$18,448
2.5% in 534 days
$18,448
2.5% on Occupancy
$19,448
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 | $38,000 | $40,000 | $42,000 | $45,000 | $47,000 | $49,000 | $52,000 | $55,000 | $58,000 | $61,000 | $487,000 |
| rent income | - | - | $5,000 | $21,000 | $22,000 | $23,000 | $24,000 | $25,000 | $26,000 | $27,000 | $174,000 |
| mortgage principal reduction | - | - | $2,000 | $9,000 | $10,000 | $10,000 | $11,000 | $11,000 | $12,000 | $12,000 | $77,000 |
| deposit interest | $2,000 | $4,000 | $3,000 | - | - | - | - | - | - | - | $10,000 |
| gst hst rebate | - | - | $24,000 | - | - | - | - | - | - | - | $24,000 |
| total income return | $41,000 | $45,000 | $77,000 | $75,000 | $79,000 | $83,000 | $87,000 | $91,000 | $95,000 | $100,000 | $772,000 |
Expense/ Investment
| Category | Y1 | Y2 | Y3 | Y4 | Y5 | Y6 | Y7 | Y8 | Y9 | Y10 | Total |
|---|---|---|---|---|---|---|---|---|---|---|---|
| deposit | $55,000 | $18,000 | $19,000 | - | - | - | - | - | - | - | $93,000 |
| remaining balance payment | - | - | $54,000 | - | - | - | - | - | - | - | $54,000 |
| closing cost | - | - | $52,000 | - | - | - | - | - | - | - | $52,000 |
| operating expense | - | - | $2,000 | $9,000 | $9,000 | $9,000 | $10,000 | $10,000 | $10,000 | $10,000 | $70,000 |
| mortgage payment | - | - | $9,000 | $37,000 | $37,000 | $37,000 | $37,000 | $37,000 | $37,000 | $37,000 | $268,000 |
| total expense investment | $55,000 | $18,000 | $137,000 | $46,000 | $46,000 | $46,000 | $47,000 | $47,000 | $47,000 | $47,000 | $537,000 |
Other
| Category | Y1 | Y2 | Y3 | Y4 | Y5 | Y6 | Y7 | Y8 | Y9 | Y10 | Total |
|---|---|---|---|---|---|---|---|---|---|---|---|
| net gain loss | -$14,731 | $26,000 | -$60,277 | $29,000 | $33,000 | $36,000 | $40,000 | $44,000 | $48,000 | $53,000 | $234,000 |
| cumulative roi | $73 | $116 | $81 | $96 | $110 | $123 | $135 | $147 | $158 | $170 | $1,000 |
The Grand at Universal City
Address: Pickering, Ontario
Price Range: $605,000 - $1,117,000
Avail. suites: 38
1—3.5 bd
469—1026 SqFt