Suite number:
321
Project:
Address:
Alma, Quebec
Developer:
Diamond Corp
Property type:
Condo
Bathrooms:
1
Bedrooms:
1
Size:
479 sqft
Balcony:
98 sqft
Occupancy Date:
Feb 2028
Price, CAD
$677,900
Available
ROI
Want to own a unit? —
Investment Period: 5 years
Yearly Return on Investment in Year 5
32.19%
Cumulative Return on Investment in Year 5
125.49%
Property Price at the End of Year 5
$865,000
Deposit Schedule
$5,000 at Signing
Total up to 5% in 30 days
$28,895
5% in 365 days
$33,895
5% in 975 days
$33,895
5% on Occupancy
$33,895
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 | $36,000 | $37,000 | $39,000 | $41,000 | $43,000 | $45,000 | $48,000 | $50,000 | $53,000 | $426,000 |
| rent income | - | - | - | $2,000 | $23,000 | $24,000 | $24,000 | $25,000 | $26,000 | $28,000 | $152,000 |
| mortgage principal reduction | - | - | - | $665 | $8,000 | $9,000 | $9,000 | $9,000 | $10,000 | $10,000 | $56,000 |
| deposit interest | -$2 | $4,000 | $7,000 | $5,000 | - | - | - | - | - | - | $15,000 |
| gst hst rebate | - | - | - | - | $7,000 | - | - | - | - | - | $7,000 |
| total income return | $34,000 | $39,000 | $44,000 | $47,000 | $78,000 | $75,000 | $79,000 | $83,000 | $86,000 | $91,000 | $656,000 |
Expense/ Investment
| Category | Y1 | Y2 | Y3 | Y4 | Y5 | Y6 | Y7 | Y8 | Y9 | Y10 | Total |
|---|---|---|---|---|---|---|---|---|---|---|---|
| deposit | $34,000 | $34,000 | $34,000 | $34,000 | - | - | - | - | - | - | $136,000 |
| remaining balance payment | - | - | - | - | - | - | - | - | - | - | - |
| closing cost | - | - | - | $33,000 | - | - | - | - | - | - | $33,000 |
| operating expense | - | - | - | $671 | $8,000 | $8,000 | $9,000 | $9,000 | $9,000 | $10,000 | $54,000 |
| mortgage payment | - | - | - | $3,000 | $34,000 | $34,000 | $34,000 | $34,000 | $34,000 | $34,000 | $210,000 |
| total expense investment | $34,000 | $34,000 | $34,000 | $71,000 | $43,000 | $43,000 | $43,000 | $44,000 | $44,000 | $44,000 | $433,000 |
Other
| Category | Y1 | Y2 | Y3 | Y4 | Y5 | Y6 | Y7 | Y8 | Y9 | Y10 | Total |
|---|---|---|---|---|---|---|---|---|---|---|---|
| net gain loss | -$98 | $5,000 | $11,000 | -$24,325 | $36,000 | $32,000 | $36,000 | $39,000 | $43,000 | $46,000 | $223,000 |
| cumulative roi | $100 | $108 | $115 | $104 | $125 | $140 | $153 | $166 | $178 | $191 | $1,000 |
This is an exciting opportunity to be part of the award-winning waterfront community at Brightwater. Bridge House is a new condominium residence at Brightwater that brings together the very best of connected waterfront living in Port Credit. Enjoy...
Address: Alma, Quebec
Price Range: $678,000 - $816,000
Avail. suites: 2
1—1.5 bd
479—542 SqFt