Suite number:
BANGALORE 548 (Encore)
Project:
Address:
Vaughan, Ontario
Developer:
Menkes Developments Ltd.
Property type:
condo
Bathrooms:
2
Bedrooms:
1.5
Size:
548 sqft
Occupancy Date:
Jun 2029
Price, CAD
$687,990
Available
ROI
Want to own a unit? —
Investment Period: 5 years
Yearly Return on Investment in Year 5
43.18%
Cumulative Return on Investment in Year 5
144.39%
Property Price at the End of Year 5
$886,000
Deposit Schedule
$12,000 at Signing
Total up to 5% in 30 days
$34,400
2.5% in 180 days
$17,200
2.5% in 360 days
$17,200
2.5% in 600 days
$17,200
2.5% in 750 days
$17,200
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 | $36,000 | $38,000 | $40,000 | $42,000 | $44,000 | $46,000 | $48,000 | $51,000 | $54,000 | $56,000 | $454,000 |
| rent income | - | - | - | - | $8,000 | $20,000 | $20,000 | $21,000 | $22,000 | $23,000 | $115,000 |
| mortgage principal reduction | - | - | - | - | $4,000 | $9,000 | $9,000 | $10,000 | $10,000 | $11,000 | $53,000 |
| deposit interest | $3,000 | $5,000 | $7,000 | $5,000 | $3,000 | - | - | - | - | - | $22,000 |
| gst hst rebate | - | - | - | - | $24,000 | - | - | - | - | - | $24,000 |
| total income return | $38,000 | $43,000 | $46,000 | $47,000 | $82,000 | $75,000 | $78,000 | $82,000 | $86,000 | $90,000 | $668,000 |
Expense/ Investment
| Category | Y1 | Y2 | Y3 | Y4 | Y5 | Y6 | Y7 | Y8 | Y9 | Y10 | Total |
|---|---|---|---|---|---|---|---|---|---|---|---|
| deposit | $69,000 | $17,000 | $17,000 | - | $34,000 | - | - | - | - | - | $138,000 |
| remaining balance payment | - | - | - | - | - | - | - | - | - | - | - |
| closing cost | - | - | - | - | $49,000 | - | - | - | - | - | $49,000 |
| operating expense | - | - | - | - | $4,000 | $9,000 | $9,000 | $9,000 | $10,000 | $10,000 | $50,000 |
| mortgage payment | - | - | - | - | $14,000 | $33,000 | $33,000 | $33,000 | $33,000 | $33,000 | $181,000 |
| total expense investment | $69,000 | $17,000 | $17,000 | - | $101,000 | $42,000 | $42,000 | $43,000 | $43,000 | $43,000 | $418,000 |
Other
| Category | Y1 | Y2 | Y3 | Y4 | Y5 | Y6 | Y7 | Y8 | Y9 | Y10 | Total |
|---|---|---|---|---|---|---|---|---|---|---|---|
| net gain loss | -$30,539 | $25,000 | $29,000 | $47,000 | -$18,871 | $32,000 | $36,000 | $39,000 | $43,000 | $47,000 | $250,000 |
| cumulative roi | $56 | $94 | $123 | $169 | $144 | $156 | $167 | $177 | $188 | $198 | $1,000 |
Bravo Condos
Address: Vaughan, Ontario
Price Range: $484,000 - $1,296,000
Avail. suites: 41
0—3 bd
334—1046 SqFt