Suite number:
1F (The Avalon Collection)
Project:
Address:
Vaughan, Ontario
Developer:
Avalee Homes
Property type:
condo
Bathrooms:
2
Bedrooms:
2
Size:
1049 sqft
Occupancy Date:
Mar 2026
Price, CAD
$1,224,800
Available
ROI
Want to own a unit? —
Investment Period: 5 years
Yearly Return on Investment in Year 5
21.21%
Cumulative Return on Investment in Year 5
98.60%
Property Price at the End of Year 5
$1,578,000
Deposit Schedule
$10,000 at Signing
Total up to 5% in 30 days
$61,240
2.5% in 120 days
$30,620
2.5% in 370 days
$30,620
7.5% on Occupancy
$91,860
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 | $64,000 | $67,000 | $70,000 | $74,000 | $78,000 | $82,000 | $86,000 | $91,000 | $96,000 | $100,000 | $808,000 |
| rent income | - | $20,000 | $32,000 | $33,000 | $34,000 | $36,000 | $37,000 | $39,000 | $41,000 | $42,000 | $314,000 |
| mortgage principal reduction | - | $10,000 | $16,000 | $17,000 | $18,000 | $19,000 | $19,000 | $20,000 | $21,000 | $22,000 | $164,000 |
| deposit interest | $4,000 | $3,000 | - | - | - | - | - | - | - | - | $7,000 |
| gst hst rebate | - | $24,000 | - | - | - | - | - | - | - | - | $24,000 |
| total income return | $68,000 | $125,000 | $118,000 | $124,000 | $130,000 | $137,000 | $143,000 | $150,000 | $157,000 | $165,000 | $1,317,000 |
Expense/ Investment
| Category | Y1 | Y2 | Y3 | Y4 | Y5 | Y6 | Y7 | Y8 | Y9 | Y10 | Total |
|---|---|---|---|---|---|---|---|---|---|---|---|
| deposit | $92,000 | $122,000 | - | - | - | - | - | - | - | - | $214,000 |
| remaining balance payment | - | $31,000 | - | - | - | - | - | - | - | - | $31,000 |
| closing cost | - | $60,000 | - | - | - | - | - | - | - | - | $60,000 |
| operating expense | - | $10,000 | $16,000 | $16,000 | $17,000 | $17,000 | $18,000 | $18,000 | $19,000 | $19,000 | $149,000 |
| mortgage payment | - | $40,000 | $60,000 | $60,000 | $60,000 | $60,000 | $60,000 | $60,000 | $60,000 | $60,000 | $516,000 |
| total expense investment | $92,000 | $263,000 | $75,000 | $76,000 | $76,000 | $77,000 | $77,000 | $78,000 | $78,000 | $79,000 | $970,000 |
Other
| Category | Y1 | Y2 | Y3 | Y4 | Y5 | Y6 | Y7 | Y8 | Y9 | Y10 | Total |
|---|---|---|---|---|---|---|---|---|---|---|---|
| net gain loss | -$24,335 | -$138,251 | $43,000 | $49,000 | $54,000 | $60,000 | $66,000 | $72,000 | $79,000 | $86,000 | $347,000 |
| cumulative roi | $74 | $53 | $70 | $85 | $99 | $111 | $122 | $134 | $145 | $155 | $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