Suite number:

S10

Address:
Vaughan, Ontario
Developer:
SmartLiving
Property type:
condo
Bathrooms:
2
Bedrooms:
2
Size:
905 sqft
Occupancy Date:
Feb 2027
Price, CAD
$1,026,990
Available
ROI
Want to own a unit? —
Investment Period: 5 years
Yearly Return on Investment in Year 5

22.64%

Cumulative Return on Investment in Year 5

101.73%

Property Price at the End of Year 5

$1,323,000

Deposit Schedule
$10,000 at Signing
Net Gain (Loss)
Get Expert Advice
Property Price Appreciation
Investment Details (10-Year Period)
Income/Return
CategoryY1Y2Y3Y4Y5Y6Y7Y8Y9Y10Total
property price appreciation$53,000$56,000$59,000$62,000$65,000$69,000$72,000$76,000$80,000$84,000$678,000
rent income--$18,000$27,000$28,000$30,000$31,000$32,000$34,000$35,000$235,000
mortgage principal reduction--$9,000$14,000$14,000$15,000$16,000$16,000$17,000$18,000$119,000
deposit interest$519$520$166-------$1,000
gst hst rebate--$24,000-------$24,000
total income return$54,000$57,000$110,000$103,000$108,000$113,000$119,000$125,000$131,000$137,000$1,056,000
Expense/ Investment
CategoryY1Y2Y3Y4Y5Y6Y7Y8Y9Y10Total
deposit$10,000---------$10,000
remaining balance payment--$195,000-------$195,000
closing cost--$56,000-------$56,000
operating expense--$8,000$13,000$13,000$14,000$14,000$15,000$15,000$16,000$108,000
mortgage payment--$33,000$50,000$50,000$50,000$50,000$50,000$50,000$50,000$383,000
total expense investment$10,000-$293,000$63,000$63,000$64,000$64,000$65,000$65,000$66,000$753,000
Other
CategoryY1Y2Y3Y4Y5Y6Y7Y8Y9Y10Total
net gain loss$44,000$57,000-$183,501$40,000$45,000$50,000$55,000$60,000$66,000$72,000$304,000
cumulative roi$538$1,000$72$88$102$114$126$138$149$160$3,000
Park Place Condos
Address: Vaughan, Ontario
Price Range: $678,000 - $1,027,000
Avail. suites: 11
1—2 bd
477—905 SqFt