Suite number:
Diamond
Project:
Address:
Niagara Falls, Ontario
Developer:
Delta Builders
Property type:
condo
Floor plan:
Bathrooms:
2
Bedrooms:
2
Size:
1611 sqft
Occupancy Date:
Mar 2026
Price, CAD
$840,000
Available
ROI
Want to own a unit? —
Investment Period: 5 years
Yearly Return on Investment in Year 5
26.04%
Cumulative Return on Investment in Year 5
122.50%
Property Price at the End of Year 5
$1,082,000
Deposit Schedule
$5,000 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 | $44,000 | $46,000 | $48,000 | $51,000 | $53,000 | $56,000 | $59,000 | $62,000 | $66,000 | $69,000 | $554,000 |
| rent income | - | $31,000 | $48,000 | $51,000 | $53,000 | $55,000 | $57,000 | $60,000 | $62,000 | $65,000 | $483,000 |
| mortgage principal reduction | - | $7,000 | $11,000 | $11,000 | $12,000 | $12,000 | $13,000 | $14,000 | $14,000 | $15,000 | $109,000 |
| deposit interest | $259 | $68 | - | - | - | - | - | - | - | - | $327 |
| gst hst rebate | - | $24,000 | - | - | - | - | - | - | - | - | $24,000 |
| total income return | $44,000 | $108,000 | $108,000 | $113,000 | $118,000 | $124,000 | $129,000 | $136,000 | $142,000 | $149,000 | $1,170,000 |
Expense/ Investment
| Category | Y1 | Y2 | Y3 | Y4 | Y5 | Y6 | Y7 | Y8 | Y9 | Y10 | Total |
|---|---|---|---|---|---|---|---|---|---|---|---|
| deposit | $5,000 | - | - | - | - | - | - | - | - | - | $5,000 |
| remaining balance payment | - | $163,000 | - | - | - | - | - | - | - | - | $163,000 |
| closing cost | - | $54,000 | - | - | - | - | - | - | - | - | $54,000 |
| operating expense | - | $10,000 | $16,000 | $16,000 | $17,000 | $17,000 | $17,000 | $18,000 | $18,000 | $19,000 | $148,000 |
| mortgage payment | - | $28,000 | $42,000 | $42,000 | $42,000 | $42,000 | $42,000 | $42,000 | $42,000 | $42,000 | $365,000 |
| total expense investment | $5,000 | $255,000 | $58,000 | $58,000 | $59,000 | $59,000 | $59,000 | $60,000 | $60,000 | $61,000 | $735,000 |
Other
| Category | Y1 | Y2 | Y3 | Y4 | Y5 | Y6 | Y7 | Y8 | Y9 | Y10 | Total |
|---|---|---|---|---|---|---|---|---|---|---|---|
| net gain loss | $39,000 | -$146,913 | $50,000 | $54,000 | $59,000 | $65,000 | $70,000 | $76,000 | $82,000 | $88,000 | $435,000 |
| cumulative roi | $876 | $53 | $76 | $99 | $123 | $147 | $174 | $203 | $234 | $267 | $2,000 |
Zebra Condominiums
Address: Niagara Falls, Ontario
Price Range: $461,000 - $840,000
Avail. suites: 16
1—2 bd
646—1611 SqFt