Suite number:
2B+D
Project:
Address:
Barrie, Ontario
Developer:
JD Development Group
Property type:
condo
Floor plan:
Bathrooms:
2
Bedrooms:
2.5
Size:
870 sqft
Occupancy Date:
Jan 2026
Price, CAD
$825,900
Available
ROI
Want to own a unit? —
Investment Period: 5 years
Yearly Return on Investment in Year 5
21.51%
Cumulative Return on Investment in Year 5
102.85%
Property Price at the End of Year 5
$1,064,000
Deposit Schedule
$5,000 at Signing
Total up to 2.5% in 30 days
$20,648
2.5% in 90 days
$20,648
2.5% in 270 days
$20,648
7.5% on Occupancy
$61,943
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 | $43,000 | $45,000 | $48,000 | $50,000 | $53,000 | $55,000 | $58,000 | $61,000 | $64,000 | $68,000 | $545,000 |
| rent income | - | $28,000 | $32,000 | $33,000 | $34,000 | $36,000 | $37,000 | $39,000 | $41,000 | $42,000 | $322,000 |
| mortgage principal reduction | - | $9,000 | $11,000 | $11,000 | $12,000 | $12,000 | $13,000 | $13,000 | $14,000 | $15,000 | $110,000 |
| deposit interest | $2,000 | $79 | - | - | - | - | - | - | - | - | $2,000 |
| gst hst rebate | - | $24,000 | - | - | - | - | - | - | - | - | $24,000 |
| total income return | $45,000 | $106,000 | $90,000 | $94,000 | $99,000 | $103,000 | $108,000 | $114,000 | $119,000 | $125,000 | $1,004,000 |
Expense/ Investment
| Category | Y1 | Y2 | Y3 | Y4 | Y5 | Y6 | Y7 | Y8 | Y9 | Y10 | Total |
|---|---|---|---|---|---|---|---|---|---|---|---|
| deposit | $62,000 | $62,000 | - | - | - | - | - | - | - | - | $124,000 |
| remaining balance payment | - | $41,000 | - | - | - | - | - | - | - | - | $41,000 |
| closing cost | - | $53,000 | - | - | - | - | - | - | - | - | $53,000 |
| operating expense | - | $11,000 | $12,000 | $13,000 | $13,000 | $13,000 | $14,000 | $14,000 | $14,000 | $15,000 | $119,000 |
| mortgage payment | - | $38,000 | $41,000 | $41,000 | $41,000 | $41,000 | $41,000 | $41,000 | $41,000 | $41,000 | $369,000 |
| total expense investment | $62,000 | $206,000 | $54,000 | $54,000 | $54,000 | $55,000 | $55,000 | $55,000 | $56,000 | $56,000 | $707,000 |
Other
| Category | Y1 | Y2 | Y3 | Y4 | Y5 | Y6 | Y7 | Y8 | Y9 | Y10 | Total |
|---|---|---|---|---|---|---|---|---|---|---|---|
| net gain loss | -$16,700 | -$99,386 | $36,000 | $40,000 | $44,000 | $49,000 | $53,000 | $58,000 | $64,000 | $69,000 | $297,000 |
| cumulative roi | $73 | $53 | $71 | $87 | $103 | $118 | $133 | $148 | $163 | $179 | $1,000 |
Lakevu Condos Phase 3
Address: Barrie, Ontario
Price Range: $500,000 - $900,000
Avail. suites: 14
1—3 bd
533—1028 SqFt