Suite number:
Arctic
Project:
Address:
Niagara Falls, Ontario
Developer:
Delta Builders
Property type:
condo
Bathrooms:
1.5
Bedrooms:
1.5
Size:
810 sqft
Occupancy Date:
Mar 2026
Price, CAD
$578,279
Available
ROI
Want to own a unit? —
Investment Period: 5 years
Yearly Return on Investment in Year 5
25.53%
Cumulative Return on Investment in Year 5
125.07%
Property Price at the End of Year 5
$745,000
Deposit Schedule
$5,000 at Signing
Total up to 0% in 30 days
$5,000
2.5% in 120 days
$14,457
2.5% in 180 days
$14,457
2.5% in 360 days
$14,457
7.5% on Occupancy
$43,371
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 | $30,000 | $32,000 | $33,000 | $35,000 | $37,000 | $39,000 | $41,000 | $43,000 | $45,000 | $47,000 | $382,000 |
| rent income | - | $19,000 | $29,000 | $31,000 | $32,000 | $33,000 | $35,000 | $36,000 | $38,000 | $39,000 | $291,000 |
| mortgage principal reduction | - | $5,000 | $8,000 | $9,000 | $9,000 | $9,000 | $10,000 | $10,000 | $11,000 | $11,000 | $83,000 |
| deposit interest | $2,000 | $774 | - | - | - | - | - | - | - | - | $3,000 |
| gst hst rebate | - | $24,000 | - | - | - | - | - | - | - | - | $24,000 |
| total income return | $32,000 | $81,000 | $71,000 | $74,000 | $78,000 | $81,000 | $85,000 | $89,000 | $93,000 | $98,000 | $782,000 |
Expense/ Investment
| Category | Y1 | Y2 | Y3 | Y4 | Y5 | Y6 | Y7 | Y8 | Y9 | Y10 | Total |
|---|---|---|---|---|---|---|---|---|---|---|---|
| deposit | $48,000 | $43,000 | - | - | - | - | - | - | - | - | $92,000 |
| remaining balance payment | - | $24,000 | - | - | - | - | - | - | - | - | $24,000 |
| closing cost | - | $47,000 | - | - | - | - | - | - | - | - | $47,000 |
| operating expense | - | $6,000 | $9,000 | $9,000 | $10,000 | $10,000 | $10,000 | $10,000 | $11,000 | $11,000 | $86,000 |
| mortgage payment | - | $18,000 | $27,000 | $27,000 | $27,000 | $27,000 | $27,000 | $27,000 | $27,000 | $27,000 | $230,000 |
| total expense investment | $48,000 | $138,000 | $35,000 | $36,000 | $36,000 | $36,000 | $37,000 | $37,000 | $37,000 | $38,000 | $478,000 |
Other
| Category | Y1 | Y2 | Y3 | Y4 | Y5 | Y6 | Y7 | Y8 | Y9 | Y10 | Total |
|---|---|---|---|---|---|---|---|---|---|---|---|
| net gain loss | -$16,625 | -$57,064 | $35,000 | $38,000 | $42,000 | $45,000 | $49,000 | $52,000 | $56,000 | $60,000 | $304,000 |
| cumulative roi | $66 | $57 | $79 | $102 | $125 | $149 | $175 | $203 | $232 | $264 | $1,000 |
Zebra Condominiums
Address: Niagara Falls, Ontario
Price Range: $461,000 - $840,000
Avail. suites: 16
1—2 bd
646—1611 SqFt