Suite number:
B1B
Project:
Address:
Oro Medonte, Ontario
Developer:
Freed Developments
Property type:
condo
Floor plan:
Bathrooms:
1
Bedrooms:
1
Size:
436 sqft
Occupancy Date:
Dec 2025
Price, CAD
$627,900
Available
ROI
Want to own a unit? —
Investment Period: 5 years
Yearly Return on Investment in Year 5
17.23%
Cumulative Return on Investment in Year 5
84.32%
Property Price at the End of Year 5
$809,000
Deposit Schedule
$10,000 at Signing
Total up to 5% in 30 days
$31,395
2.5% in 120 days
$15,698
2.5% in 180 days
$15,698
10% on Occupancy
$62,790
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 | $33,000 | $34,000 | $36,000 | $38,000 | $40,000 | $42,000 | $44,000 | $47,000 | $49,000 | $52,000 | $414,000 |
| rent income | - | $10,000 | $11,000 | $11,000 | $12,000 | $12,000 | $13,000 | $13,000 | $14,000 | $14,000 | $109,000 |
| mortgage principal reduction | - | $8,000 | $8,000 | $9,000 | $9,000 | $9,000 | $10,000 | $10,000 | $11,000 | $11,000 | $85,000 |
| deposit interest | $994 | - | - | - | - | - | - | - | - | - | $994 |
| gst hst rebate | - | $24,000 | - | - | - | - | - | - | - | - | $24,000 |
| total income return | $34,000 | $76,000 | $55,000 | $58,000 | $60,000 | $64,000 | $67,000 | $70,000 | $73,000 | $77,000 | $634,000 |
Expense/ Investment
| Category | Y1 | Y2 | Y3 | Y4 | Y5 | Y6 | Y7 | Y8 | Y9 | Y10 | Total |
|---|---|---|---|---|---|---|---|---|---|---|---|
| deposit | $126,000 | - | - | - | - | - | - | - | - | - | $126,000 |
| remaining balance payment | - | - | - | - | - | - | - | - | - | - | - |
| closing cost | $50,000 | - | - | - | - | - | - | - | - | - | $50,000 |
| operating expense | - | $7,000 | $7,000 | $8,000 | $8,000 | $8,000 | $8,000 | $8,000 | $8,000 | $9,000 | $71,000 |
| mortgage payment | - | $31,000 | $31,000 | $31,000 | $31,000 | $31,000 | $31,000 | $31,000 | $31,000 | $31,000 | $283,000 |
| total expense investment | $175,000 | $39,000 | $39,000 | $39,000 | $39,000 | $39,000 | $39,000 | $40,000 | $40,000 | $40,000 | $529,000 |
Other
| Category | Y1 | Y2 | Y3 | Y4 | Y5 | Y6 | Y7 | Y8 | Y9 | Y10 | Total |
|---|---|---|---|---|---|---|---|---|---|---|---|
| net gain loss | -$141,562 | $38,000 | $16,000 | $19,000 | $21,000 | $24,000 | $27,000 | $30,000 | $34,000 | $37,000 | $105,000 |
| cumulative roi | $19 | $50 | $63 | $74 | $84 | $93 | $102 | $110 | $118 | $126 | $840 |
Horseshoe Residences
Address: Oro Medonte, Ontario
Price Range: $545,000 - $1,030,000
Avail. suites: 11
0—2 bd
356—773 SqFt