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 2030
Price, CAD
$537,990
Available
ROI
Want to own a unit? —
Investment Period: 5 years
Yearly Return on Investment in Year 5

347.79%

Cumulative Return on Investment in Year 5

1576.99%

Property Price at the End of Year 5

$693,000

Deposit Schedule
$10,000 at Signing
Net Gain (Loss)
Get Expert Advice
Property Price Appreciation
Investment Details (10-Year Period)
Income/Return
CategoryY1Y2Y3Y4Y5Y6Y7Y8Y9Y10Total
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$37,000
mortgage principal reduction-----$6,000$7,000$7,000$8,000$8,000$36,000
deposit interest$515$520$520$520$520$36----$3,000
gst hst rebate-----$24,000----$24,000
total income return$28,000$30,000$31,000$33,000$35,000$73,000$52,000$55,000$58,000$60,000$455,000
Expense/ Investment
CategoryY1Y2Y3Y4Y5Y6Y7Y8Y9Y10Total
deposit$10,000---------$10,000
remaining balance payment-----$98,000----$98,000
closing cost-----$48,000----$48,000
operating expense-----$5,000$6,000$6,000$6,000$6,000$30,000
mortgage payment-----$25,000$27,000$27,000$27,000$27,000$132,000
total expense investment$10,000----$175,000$33,000$33,000$33,000$33,000$318,000
Other
CategoryY1Y2Y3Y4Y5Y6Y7Y8Y9Y10Total
net gain loss$18,000$30,000$31,000$33,000$35,000-$102,837$19,000$22,000$24,000$27,000$137,000
cumulative roi$284$584$898$1,000$2,000$128$134$140$146$151$5,000
The Rebecca
Address: Hamilton, Ontario
Price Range: $535,000 - $825,000
Avail. suites: 48
1—2 bd
425—788 SqFt