Suite number:
A-PH-06 - 3A+D
Project:
Address:
Markham, Ontario
Developer:
Liberty Development Corporation
Property type:
condo
Floor plan:
Bathrooms:
2
Bedrooms:
3.5
Size:
1522 sqft
Occupancy Date:
Apr 2026
Price, CAD
$1,458,800
Available
ROI
Want to own a unit? —
Investment Period: 5 years
Yearly Return on Investment in Year 5
22.05%
Cumulative Return on Investment in Year 5
102.96%
Property Price at the End of Year 5
$1,879,000
Deposit Schedule
$5,000 at Signing
Total up to 5% in 30 days
$72,940
2.5% in 180 days
$36,470
12.5% on Occupancy
$182,350
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 | $76,000 | $80,000 | $84,000 | $88,000 | $93,000 | $98,000 | $103,000 | $108,000 | $114,000 | $120,000 | $963,000 |
| rent income | $22,000 | $54,000 | $56,000 | $59,000 | $61,000 | $64,000 | $67,000 | $70,000 | $73,000 | $76,000 | $602,000 |
| mortgage principal reduction | $7,000 | $18,000 | $19,000 | $20,000 | $21,000 | $22,000 | $23,000 | $24,000 | $26,000 | $27,000 | $209,000 |
| deposit interest | $2,000 | - | - | - | - | - | - | - | - | - | $2,000 |
| gst hst rebate | $24,000 | - | - | - | - | - | - | - | - | - | $24,000 |
| total income return | $131,000 | $152,000 | $160,000 | $167,000 | $175,000 | $184,000 | $193,000 | $202,000 | $212,000 | $222,000 | $1,799,000 |
Expense/ Investment
| Category | Y1 | Y2 | Y3 | Y4 | Y5 | Y6 | Y7 | Y8 | Y9 | Y10 | Total |
|---|---|---|---|---|---|---|---|---|---|---|---|
| deposit | $292,000 | - | - | - | - | - | - | - | - | - | $292,000 |
| remaining balance payment | - | - | - | - | - | - | - | - | - | - | - |
| closing cost | $66,000 | - | - | - | - | - | - | - | - | - | $66,000 |
| operating expense | $9,000 | $21,000 | $21,000 | $22,000 | $22,000 | $23,000 | $23,000 | $24,000 | $25,000 | $25,000 | $215,000 |
| mortgage payment | $30,000 | $73,000 | $73,000 | $73,000 | $73,000 | $73,000 | $73,000 | $73,000 | $73,000 | $73,000 | $688,000 |
| total expense investment | $397,000 | $94,000 | $94,000 | $95,000 | $95,000 | $96,000 | $96,000 | $97,000 | $98,000 | $98,000 | $1,261,000 |
Other
| Category | Y1 | Y2 | Y3 | Y4 | Y5 | Y6 | Y7 | Y8 | Y9 | Y10 | Total |
|---|---|---|---|---|---|---|---|---|---|---|---|
| net gain loss | -$265,960 | $58,000 | $65,000 | $72,000 | $80,000 | $88,000 | $96,000 | $105,000 | $114,000 | $124,000 | $538,000 |
| cumulative roi | $29 | $51 | $69 | $87 | $103 | $119 | $134 | $150 | $166 | $183 | $1,000 |
Joy Station Condos
Address: Markham, Ontario
Price Range: $474,000 - $1,489,000
Avail. suites: 16
1—4 bd
486—1848 SqFt