Suite number:
Aubrey (Tower)
Project:
Address:
Hamilton, Ontario
Developer:
Rosehaven Homes
Property type:
condo
Floor plan:
Bathrooms:
1
Bedrooms:
1
Size:
436 sqft
Occupancy Date:
Mar 2028
Price, CAD
$537,990
Available
ROI
Want to own a unit? —
Investment Period: 5 years
Yearly Return on Investment in Year 5
21.19%
Cumulative Return on Investment in Year 5
102.95%
Property Price at the End of Year 5
$693,000
Deposit Schedule
$10,000 at Signing
Total up to 5% in 30 days
$26,900
5% in 139 days
$26,900
10% on Occupancy
$53,799
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 | $28,000 | $29,000 | $31,000 | $33,000 | $34,000 | $36,000 | $38,000 | $40,000 | $42,000 | $44,000 | $355,000 |
| rent income | - | - | - | $6,000 | $7,000 | $8,000 | $8,000 | $8,000 | $9,000 | $9,000 | $55,000 |
| mortgage principal reduction | - | - | - | $6,000 | $7,000 | $7,000 | $8,000 | $8,000 | $8,000 | $9,000 | $53,000 |
| deposit interest | $2,000 | $3,000 | $3,000 | $199 | - | - | - | - | - | - | $8,000 |
| gst hst rebate | - | - | - | $24,000 | - | - | - | - | - | - | $24,000 |
| total income return | $30,000 | $32,000 | $34,000 | $69,000 | $48,000 | $51,000 | $53,000 | $56,000 | $59,000 | $62,000 | $495,000 |
Expense/ Investment
| Category | Y1 | Y2 | Y3 | Y4 | Y5 | Y6 | Y7 | Y8 | Y9 | Y10 | Total |
|---|---|---|---|---|---|---|---|---|---|---|---|
| deposit | $54,000 | - | - | $54,000 | - | - | - | - | - | - | $108,000 |
| remaining balance payment | - | - | - | - | - | - | - | - | - | - | - |
| closing cost | - | - | - | $48,000 | - | - | - | - | - | - | $48,000 |
| operating expense | - | - | - | $5,000 | $6,000 | $6,000 | $6,000 | $6,000 | $7,000 | $7,000 | $43,000 |
| mortgage payment | - | - | - | $25,000 | $27,000 | $27,000 | $27,000 | $27,000 | $27,000 | $27,000 | $186,000 |
| total expense investment | $54,000 | - | - | $132,000 | $33,000 | $33,000 | $33,000 | $33,000 | $33,000 | $34,000 | $385,000 |
Other
| Category | Y1 | Y2 | Y3 | Y4 | Y5 | Y6 | Y7 | Y8 | Y9 | Y10 | Total |
|---|---|---|---|---|---|---|---|---|---|---|---|
| net gain loss | -$23,644 | $32,000 | $34,000 | -$62,350 | $16,000 | $18,000 | $20,000 | $23,000 | $25,000 | $28,000 | $110,000 |
| cumulative roi | $56 | $116 | $179 | $94 | $103 | $111 | $118 | $125 | $131 | $138 | $1,000 |
The Rebecca
Address: Hamilton, Ontario
Price Range: $535,000 - $825,000
Avail. suites: 48
1—2 bd
425—788 SqFt