Suite number:
2201 - B695
Project:
Address:
Vaughan, Ontario
Developer:
Greenpark Group
Property type:
condo
Floor plan:
Bathrooms:
1
Bedrooms:
1.5
Size:
695 sqft
Occupancy Date:
Jan 2026
Price, CAD
$745,900
Available
ROI
Want to own a unit? —
Investment Period: 5 years
Yearly Return on Investment in Year 5
20.70%
Cumulative Return on Investment in Year 5
99.63%
Property Price at the End of Year 5
$961,000
Deposit Schedule
$5,000 at Signing
Total up to 5% in 30 days
$37,295
10% on Occupancy
$74,590
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 | $39,000 | $41,000 | $43,000 | $45,000 | $47,000 | $50,000 | $53,000 | $55,000 | $58,000 | $61,000 | $492,000 |
| rent income | - | $22,000 | $25,000 | $26,000 | $27,000 | $29,000 | $30,000 | $31,000 | $32,000 | $34,000 | $257,000 |
| mortgage principal reduction | - | $8,000 | $10,000 | $10,000 | $11,000 | $11,000 | $12,000 | $12,000 | $13,000 | $13,000 | $100,000 |
| deposit interest | $2,000 | $48 | - | - | - | - | - | - | - | - | $2,000 |
| gst hst rebate | - | $24,000 | - | - | - | - | - | - | - | - | $24,000 |
| total income return | $40,000 | $96,000 | $78,000 | $82,000 | $86,000 | $90,000 | $94,000 | $99,000 | $103,000 | $108,000 | $875,000 |
Expense/ Investment
| Category | Y1 | Y2 | Y3 | Y4 | Y5 | Y6 | Y7 | Y8 | Y9 | Y10 | Total |
|---|---|---|---|---|---|---|---|---|---|---|---|
| deposit | $37,000 | $75,000 | - | - | - | - | - | - | - | - | $112,000 |
| remaining balance payment | - | $37,000 | - | - | - | - | - | - | - | - | $37,000 |
| closing cost | - | $52,000 | - | - | - | - | - | - | - | - | $52,000 |
| operating expense | - | $9,000 | $10,000 | $10,000 | $10,000 | $10,000 | $11,000 | $11,000 | $11,000 | $11,000 | $92,000 |
| mortgage payment | - | $34,000 | $37,000 | $37,000 | $37,000 | $37,000 | $37,000 | $37,000 | $37,000 | $37,000 | $333,000 |
| total expense investment | $37,000 | $207,000 | $47,000 | $47,000 | $47,000 | $48,000 | $48,000 | $48,000 | $48,000 | $49,000 | $626,000 |
Other
| Category | Y1 | Y2 | Y3 | Y4 | Y5 | Y6 | Y7 | Y8 | Y9 | Y10 | Total |
|---|---|---|---|---|---|---|---|---|---|---|---|
| net gain loss | $3,000 | -$111,128 | $31,000 | $34,000 | $38,000 | $42,000 | $46,000 | $50,000 | $55,000 | $60,000 | $249,000 |
| cumulative roi | $108 | $52 | $69 | $85 | $100 | $114 | $127 | $141 | $155 | $169 | $1,000 |
The Fifth at Charisma
Address: Vaughan, Ontario
Price Range: $746,000 - $1,013,000
Avail. suites: 21
1—3 bd
524—1195 SqFt