Suite number:
1607 - A538
Project:
Address:
Vaughan, Ontario
Developer:
Greenpark Group
Property type:
condo
Floor plan:
Bathrooms:
1
Bedrooms:
1
Size:
538 sqft
Occupancy Date:
Jan 2026
Price, CAD
$647,900
Available
ROI
Want to own a unit? —
Investment Period: 5 years
Yearly Return on Investment in Year 5
17.36%
Cumulative Return on Investment in Year 5
85.59%
Property Price at the End of Year 5
$835,000
Deposit Schedule
$5,000 at Signing
Total up to 2.5% in 30 days
$16,198
2.5% in 120 days
$16,198
10% on Occupancy
$64,790
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 | $34,000 | $35,000 | $37,000 | $39,000 | $41,000 | $43,000 | $46,000 | $48,000 | $51,000 | $53,000 | $428,000 |
| rent income | $5,000 | $13,000 | $13,000 | $14,000 | $15,000 | $15,000 | $16,000 | $16,000 | $17,000 | $18,000 | $143,000 |
| mortgage principal reduction | $3,000 | $8,000 | $9,000 | $9,000 | $9,000 | $10,000 | $10,000 | $11,000 | $11,000 | $12,000 | $93,000 |
| deposit interest | $615 | - | - | - | - | - | - | - | - | - | $615 |
| gst hst rebate | $24,000 | - | - | - | - | - | - | - | - | - | $24,000 |
| total income return | $67,000 | $56,000 | $59,000 | $62,000 | $65,000 | $68,000 | $72,000 | $75,000 | $79,000 | $83,000 | $687,000 |
Expense/ Investment
| Category | Y1 | Y2 | Y3 | Y4 | Y5 | Y6 | Y7 | Y8 | Y9 | Y10 | Total |
|---|---|---|---|---|---|---|---|---|---|---|---|
| deposit | $97,000 | - | - | - | - | - | - | - | - | - | $97,000 |
| remaining balance payment | $32,000 | - | - | - | - | - | - | - | - | - | $32,000 |
| closing cost | $50,000 | - | - | - | - | - | - | - | - | - | $50,000 |
| operating expense | $3,000 | $7,000 | $7,000 | $7,000 | $7,000 | $8,000 | $8,000 | $8,000 | $8,000 | $8,000 | $72,000 |
| mortgage payment | $14,000 | $32,000 | $32,000 | $32,000 | $32,000 | $32,000 | $32,000 | $32,000 | $32,000 | $32,000 | $306,000 |
| total expense investment | $196,000 | $39,000 | $40,000 | $40,000 | $40,000 | $40,000 | $40,000 | $40,000 | $41,000 | $41,000 | $557,000 |
Other
| Category | Y1 | Y2 | Y3 | Y4 | Y5 | Y6 | Y7 | Y8 | Y9 | Y10 | Total |
|---|---|---|---|---|---|---|---|---|---|---|---|
| net gain loss | -$129,171 | $17,000 | $20,000 | $22,000 | $25,000 | $28,000 | $32,000 | $35,000 | $38,000 | $42,000 | $131,000 |
| cumulative roi | $33 | $49 | $63 | $75 | $86 | $96 | $105 | $114 | $123 | $132 | $876 |
The Fifth at Charisma
Address: Vaughan, Ontario
Price Range: $648,000 - $1,007,000
Avail. suites: 21
1—3 bd
524—1195 SqFt