Suite number:
2C
Project:
Address:
Barrie, Ontario
Developer:
JD Development Group
Property type:
condo
Bathrooms:
2
Bedrooms:
2
Size:
927 sqft
Occupancy Date:
Jan 2026
Price, CAD
$849,900
Available
ROI
Want to own a unit? —
Investment Period: 5 years
Yearly Return on Investment in Year 5
19.02%
Cumulative Return on Investment in Year 5
90.56%
Property Price at the End of Year 5
$1,095,000
Deposit Schedule
$5,000 at Signing
Total up to 2.5% in 30 days
$21,248
2.5% in 90 days
$21,248
2.5% in 270 days
$21,248
7.5% on Occupancy
$63,743
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 | $49,000 | $51,000 | $54,000 | $57,000 | $60,000 | $63,000 | $66,000 | $70,000 | $561,000 |
| rent income | - | $15,000 | $18,000 | $19,000 | $20,000 | $20,000 | $21,000 | $22,000 | $23,000 | $24,000 | $183,000 |
| mortgage principal reduction | - | $9,000 | $11,000 | $12,000 | $12,000 | $13,000 | $14,000 | $14,000 | $15,000 | $16,000 | $116,000 |
| deposit interest | $3,000 | $367 | - | - | - | - | - | - | - | - | $3,000 |
| gst hst rebate | - | $24,000 | - | - | - | - | - | - | - | - | $24,000 |
| total income return | $47,000 | $94,000 | $78,000 | $82,000 | $86,000 | $90,000 | $95,000 | $100,000 | $104,000 | $110,000 | $887,000 |
Expense/ Investment
| Category | Y1 | Y2 | Y3 | Y4 | Y5 | Y6 | Y7 | Y8 | Y9 | Y10 | Total |
|---|---|---|---|---|---|---|---|---|---|---|---|
| deposit | $64,000 | $64,000 | - | - | - | - | - | - | - | - | $127,000 |
| remaining balance payment | - | $42,000 | - | - | - | - | - | - | - | - | $42,000 |
| closing cost | - | $52,000 | - | - | - | - | - | - | - | - | $52,000 |
| operating expense | - | $10,000 | $12,000 | $12,000 | $13,000 | $13,000 | $13,000 | $14,000 | $14,000 | $15,000 | $115,000 |
| mortgage payment | - | $34,000 | $41,000 | $41,000 | $41,000 | $41,000 | $41,000 | $41,000 | $41,000 | $41,000 | $365,000 |
| total expense investment | $64,000 | $203,000 | $53,000 | $54,000 | $54,000 | $54,000 | $55,000 | $55,000 | $56,000 | $56,000 | $703,000 |
Other
| Category | Y1 | Y2 | Y3 | Y4 | Y5 | Y6 | Y7 | Y8 | Y9 | Y10 | Total |
|---|---|---|---|---|---|---|---|---|---|---|---|
| net gain loss | -$16,982 | -$108,266 | $25,000 | $29,000 | $32,000 | $36,000 | $40,000 | $44,000 | $49,000 | $54,000 | $184,000 |
| cumulative roi | $73 | $52 | $67 | $79 | $91 | $101 | $110 | $120 | $128 | $137 | $957 |
Lakevu Condos Phase 3
Address: Barrie, Ontario
Price Range: $500,000 - $900,000
Avail. suites: 14
1—3 bd
533—1028 SqFt