Suite number:

S04

Address:
Vaughan, Ontario
Developer:
SmartLiving
Property type:
condo
Bathrooms:
2
Bedrooms:
2
Size:
807 sqft
Occupancy Date:
Feb 2027
Price, CAD
$948,990
Available
ROI
Want to own a unit? —
Investment Period: 5 years
Yearly Return on Investment in Year 5

22.36%

Cumulative Return on Investment in Year 5

101.05%

Property Price at the End of Year 5

$1,223,000

Deposit Schedule
$10,000 at Signing
Net Gain (Loss)
Get Expert Advice
Property Price Appreciation
Investment Details (10-Year Period)
Income/Return
CategoryY1Y2Y3Y4Y5Y6Y7Y8Y9Y10Total
property price appreciation$49,000$52,000$55,000$57,000$60,000$64,000$67,000$70,000$74,000$78,000$626,000
rent income--$16,000$24,000$25,000$26,000$28,000$29,000$30,000$31,000$209,000
mortgage principal reduction--$8,000$13,000$13,000$14,000$14,000$15,000$16,000$17,000$110,000
deposit interest$519$520$166-------$1,000
gst hst rebate--$24,000-------$24,000
total income return$50,000$52,000$103,000$94,000$99,000$104,000$109,000$114,000$120,000$126,000$970,000
Expense/ Investment
CategoryY1Y2Y3Y4Y5Y6Y7Y8Y9Y10Total
deposit$10,000---------$10,000
remaining balance payment--$180,000-------$180,000
closing cost--$54,000-------$54,000
operating expense--$8,000$12,000$12,000$12,000$13,000$13,000$14,000$14,000$97,000
mortgage payment--$31,000$46,000$46,000$46,000$46,000$46,000$46,000$46,000$354,000
total expense investment$10,000-$273,000$58,000$58,000$59,000$59,000$59,000$60,000$60,000$696,000
Other
CategoryY1Y2Y3Y4Y5Y6Y7Y8Y9Y10Total
net gain loss$40,000$52,000-$170,027$37,000$41,000$45,000$50,000$55,000$60,000$65,000$275,000
cumulative roi$497$1,000$72$87$101$113$125$136$147$158$2,000
Park Place Condos
Address: Vaughan, Ontario
Price Range: $678,000 - $1,027,000
Avail. suites: 11
1—2 bd
477—905 SqFt