Suite number:
1D (The Allure Collection)
Project:
Address:
Vaughan, Ontario
Developer:
Avalee Homes
Property type:
condo
Bathrooms:
2
Bedrooms:
1.5
Size:
907 sqft
Occupancy Date:
Mar 2026
Price, CAD
$1,194,900
Available
ROI
Want to own a unit? —
Investment Period: 5 years
Yearly Return on Investment in Year 5
21.66%
Cumulative Return on Investment in Year 5
100.86%
Property Price at the End of Year 5
$1,539,000
Deposit Schedule
$10,000 at Signing
Total up to 5% in 30 days
$59,745
2.5% in 120 days
$29,873
2.5% in 370 days
$29,873
7.5% on Occupancy
$89,618
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 | $62,000 | $65,000 | $69,000 | $72,000 | $76,000 | $80,000 | $84,000 | $89,000 | $93,000 | $98,000 | $789,000 |
| rent income | - | $21,000 | $33,000 | $34,000 | $36,000 | $37,000 | $39,000 | $40,000 | $42,000 | $44,000 | $326,000 |
| mortgage principal reduction | - | $10,000 | $16,000 | $17,000 | $17,000 | $18,000 | $19,000 | $20,000 | $21,000 | $22,000 | $160,000 |
| deposit interest | $4,000 | $3,000 | - | - | - | - | - | - | - | - | $7,000 |
| gst hst rebate | - | $24,000 | - | - | - | - | - | - | - | - | $24,000 |
| total income return | $66,000 | $123,000 | $117,000 | $123,000 | $129,000 | $135,000 | $142,000 | $149,000 | $156,000 | $164,000 | $1,305,000 |
Expense/ Investment
| Category | Y1 | Y2 | Y3 | Y4 | Y5 | Y6 | Y7 | Y8 | Y9 | Y10 | Total |
|---|---|---|---|---|---|---|---|---|---|---|---|
| deposit | $90,000 | $119,000 | - | - | - | - | - | - | - | - | $209,000 |
| remaining balance payment | - | $30,000 | - | - | - | - | - | - | - | - | $30,000 |
| closing cost | - | $59,000 | - | - | - | - | - | - | - | - | $59,000 |
| operating expense | - | $9,000 | $14,000 | $15,000 | $15,000 | $16,000 | $16,000 | $17,000 | $17,000 | $18,000 | $138,000 |
| mortgage payment | - | $39,000 | $58,000 | $58,000 | $58,000 | $58,000 | $58,000 | $58,000 | $58,000 | $58,000 | $504,000 |
| total expense investment | $90,000 | $257,000 | $72,000 | $73,000 | $73,000 | $74,000 | $74,000 | $75,000 | $75,000 | $76,000 | $940,000 |
Other
| Category | Y1 | Y2 | Y3 | Y4 | Y5 | Y6 | Y7 | Y8 | Y9 | Y10 | Total |
|---|---|---|---|---|---|---|---|---|---|---|---|
| net gain loss | -$23,740 | -$133,363 | $45,000 | $50,000 | $56,000 | $62,000 | $68,000 | $74,000 | $81,000 | $88,000 | $365,000 |
| cumulative roi | $74 | $53 | $71 | $87 | $101 | $114 | $126 | $138 | $150 | $162 | $1,000 |
Elegance Luxury Residences
Address: Vaughan, Ontario
Price Range: $1,195,000 - $2,169,000
Avail. suites: 40
1.5—3.5 bd
907—2884 SqFt