Suite number:
Diamond
Project:
Address:
Niagara Falls, Ontario
Developer:
Delta Builders
Property type:
condo
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
28.51%
Cumulative Return on Investment in Year 5
134.94%
Property Price at the End of Year 5
$1,082,000
Deposit Schedule
$5,000 at Signing
Total up to 0% in 30 days
$5,000
2.5% in 120 days
$21,000
2.5% in 180 days
$21,000
2.5% in 360 days
$21,000
7.5% on Occupancy
$63,000
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 | - | $8,000 | $12,000 | $13,000 | $13,000 | $14,000 | $14,000 | $15,000 | $15,000 | $16,000 | $120,000 |
| deposit interest | $2,000 | $1,000 | - | - | - | - | - | - | - | - | $4,000 |
| gst hst rebate | - | $24,000 | - | - | - | - | - | - | - | - | $24,000 |
| total income return | $46,000 | $110,000 | $109,000 | $114,000 | $119,000 | $125,000 | $131,000 | $137,000 | $143,000 | $150,000 | $1,185,000 |
Expense/ Investment
| Category | Y1 | Y2 | Y3 | Y4 | Y5 | Y6 | Y7 | Y8 | Y9 | Y10 | Total |
|---|---|---|---|---|---|---|---|---|---|---|---|
| deposit | $68,000 | $63,000 | - | - | - | - | - | - | - | - | $131,000 |
| remaining balance payment | - | $37,000 | - | - | - | - | - | - | - | - | $37,000 |
| closing cost | - | $52,000 | - | - | - | - | - | - | - | - | $52,000 |
| operating expense | - | $10,000 | $16,000 | $16,000 | $17,000 | $18,000 | $18,000 | $19,000 | $19,000 | $20,000 | $153,000 |
| mortgage payment | - | $26,000 | $38,000 | $38,000 | $38,000 | $38,000 | $38,000 | $38,000 | $38,000 | $38,000 | $334,000 |
| total expense investment | $68,000 | $188,000 | $54,000 | $55,000 | $55,000 | $56,000 | $57,000 | $57,000 | $58,000 | $58,000 | $707,000 |
Other
| Category | Y1 | Y2 | Y3 | Y4 | Y5 | Y6 | Y7 | Y8 | Y9 | Y10 | Total |
|---|---|---|---|---|---|---|---|---|---|---|---|
| net gain loss | -$22,003 | -$78,037 | $55,000 | $59,000 | $64,000 | $69,000 | $74,000 | $80,000 | $86,000 | $92,000 | $478,000 |
| cumulative roi | $68 | $57 | $82 | $108 | $135 | $164 | $195 | $228 | $263 | $299 | $2,000 |
Zebra Condominiums
Address: Niagara Falls, Ontario
Price Range: $461,000 - $840,000
Avail. suites: 16
1—2 bd
646—1611 SqFt