Suite number:
1H+D
Project:
Address:
Pickering, Ontario
Developer:
Chestnut Hill Developments
Property type:
condo
Bathrooms:
2
Bedrooms:
1.5
Size:
662 sqft
Occupancy Date:
Nov 2027
Price, CAD
$752,900
Available
ROI
Want to own a unit? —
Investment Period: 5 years
Yearly Return on Investment in Year 5
24.77%
Cumulative Return on Investment in Year 5
115.59%
Property Price at the End of Year 5
$970,000
Deposit Schedule
$5,000 at Signing
Total up to 2.5% in 0 days
$18,823
2.5% in 0 days
$18,823
2.5% in 0 days
$18,823
5% in 30 days
$37,645
0% on Occupancy
$1,000
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 | $39,000 | $41,000 | $43,000 | $46,000 | $48,000 | $50,000 | $53,000 | $56,000 | $59,000 | $62,000 | $497,000 |
| rent income | - | - | - | $23,000 | $24,000 | $25,000 | $26,000 | $27,000 | $29,000 | $30,000 | $185,000 |
| mortgage principal reduction | - | - | - | $10,000 | $10,000 | $11,000 | $11,000 | $12,000 | $12,000 | $13,000 | $78,000 |
| deposit interest | $2,000 | $4,000 | $4,000 | - | - | - | - | - | - | - | $10,000 |
| gst hst rebate | - | - | - | $24,000 | - | - | - | - | - | - | $24,000 |
| total income return | $41,000 | $45,000 | $47,000 | $103,000 | $82,000 | $86,000 | $91,000 | $95,000 | $100,000 | $104,000 | $794,000 |
Expense/ Investment
| Category | Y1 | Y2 | Y3 | Y4 | Y5 | Y6 | Y7 | Y8 | Y9 | Y10 | Total |
|---|---|---|---|---|---|---|---|---|---|---|---|
| deposit | $56,000 | $19,000 | $20,000 | - | - | - | - | - | - | - | $95,000 |
| remaining balance payment | - | - | $55,000 | - | - | - | - | - | - | - | $55,000 |
| closing cost | - | - | $51,000 | - | - | - | - | - | - | - | $51,000 |
| operating expense | - | - | - | $10,000 | $10,000 | $10,000 | $11,000 | $11,000 | $11,000 | $12,000 | $75,000 |
| mortgage payment | - | - | - | $37,000 | $37,000 | $37,000 | $37,000 | $37,000 | $37,000 | $37,000 | $256,000 |
| total expense investment | $56,000 | $19,000 | $126,000 | $46,000 | $47,000 | $47,000 | $47,000 | $48,000 | $48,000 | $48,000 | $532,000 |
Other
| Category | Y1 | Y2 | Y3 | Y4 | Y5 | Y6 | Y7 | Y8 | Y9 | Y10 | Total |
|---|---|---|---|---|---|---|---|---|---|---|---|
| net gain loss | -$15,222 | $27,000 | -$78,848 | $56,000 | $36,000 | $39,000 | $43,000 | $47,000 | $52,000 | $56,000 | $262,000 |
| cumulative roi | $73 | $115 | $70 | $100 | $116 | $130 | $143 | $156 | $169 | $182 | $1,000 |
The Grand at Universal City
Address: Pickering, Ontario
Price Range: $607,000 - $1,132,000
Avail. suites: 37
1—3.5 bd
469—1026 SqFt