Suite number:

A-PH-06 - 3A+D

Address:
Markham, Ontario
Developer:
Liberty Development Corporation
Property type:
condo
Bathrooms:
2
Bedrooms:
3.5
Size:
1522 sqft
Occupancy Date:
Nov 2024
Price, CAD
$1,458,800
Available
ROI
Want to own a unit? —
Investment Period: 5 years
Yearly Return on Investment in Year 5

33.11%

Cumulative Return on Investment in Year 5

157.56%

Property Price at the End of Year 5

$1,879,000

Deposit Schedule
$5,000 at Signing
Total up to 20% in 10209 days
$291,760
Net Gain (Loss)
Get Expert Advice
Property Price Appreciation
Investment Details (10-Year Period)
Income/Return
CategoryY1Y2Y3Y4Y5Y6Y7Y8Y9Y10Total
property price appreciation$76,000$80,000$84,000$88,000$93,000$98,000$103,000$108,000$114,000$120,000$963,000
rent income-----------
mortgage principal reduction$20,000$20,000$21,000$22,000$23,000$24,000$25,000$26,000$27,000$28,000$235,000
deposit interest-----------
gst hst rebate$24,000---------$24,000
total income return$120,000$100,000$105,000$110,000$116,000$121,000$128,000$134,000$141,000$148,000$1,222,000
Expense/ Investment
CategoryY1Y2Y3Y4Y5Y6Y7Y8Y9Y10Total
deposit-----------
remaining balance payment-----------
closing cost-----------
operating expense-----------
mortgage payment$71,000$71,000$71,000$71,000$71,000$71,000$71,000$71,000$71,000$71,000$710,000
total expense investment$71,000$71,000$71,000$71,000$71,000$71,000$71,000$71,000$71,000$71,000$710,000
Other
CategoryY1Y2Y3Y4Y5Y6Y7Y8Y9Y10Total
net gain loss$49,000$29,000$34,000$39,000$45,000$50,000$57,000$63,000$70,000$77,000$512,000
cumulative roi$185$161$157$156$158$160$163$166$170$174$2,000
Joy Station Condos
Address: Markham, Ontario
Price Range: $590,000 - $1,489,000
Avail. suites: 16
1—4 bd
486—1848 SqFt