Suite number:
103 - LW - 1B
Project:
Address:
Hamilton, Ontario
Developer:
The Hi-Rise Group
Property type:
condo
Floor plan:
Bathrooms:
1
Bedrooms:
1
Size:
720 sqft
Occupancy Date:
Mar 2026
Price, CAD
$1,296,990
Available
ROI
Want to own a unit? —
Investment Period: 5 years
Yearly Return on Investment in Year 5
18.13%
Cumulative Return on Investment in Year 5
84.62%
Property Price at the End of Year 5
$1,671,000
Deposit Schedule
$1 at Signing
Total up to 1% in 30 days
$12,970
1% in 60 days
$12,970
1% in 90 days
$12,970
1% in 120 days
$12,970
1% in 150 days
$12,970
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 | $67,000 | $71,000 | $75,000 | $79,000 | $83,000 | $87,000 | $91,000 | $96,000 | $101,000 | $106,000 | $856,000 |
| rent income | - | $11,000 | $12,000 | $13,000 | $13,000 | $14,000 | $14,000 | $15,000 | $15,000 | $16,000 | $123,000 |
| mortgage principal reduction | - | $15,000 | $17,000 | $18,000 | $18,000 | $19,000 | $20,000 | $21,000 | $22,000 | $23,000 | $173,000 |
| deposit interest | $6,000 | $408 | - | - | - | - | - | - | - | - | $6,000 |
| gst hst rebate | - | $24,000 | - | - | - | - | - | - | - | - | $24,000 |
| total income return | $73,000 | $121,000 | $103,000 | $109,000 | $114,000 | $120,000 | $126,000 | $132,000 | $139,000 | $146,000 | $1,182,000 |
Expense/ Investment
| Category | Y1 | Y2 | Y3 | Y4 | Y5 | Y6 | Y7 | Y8 | Y9 | Y10 | Total |
|---|---|---|---|---|---|---|---|---|---|---|---|
| deposit | $169,000 | $13,000 | - | - | - | - | - | - | - | - | $182,000 |
| remaining balance payment | - | $78,000 | - | - | - | - | - | - | - | - | $78,000 |
| closing cost | - | $63,000 | - | - | - | - | - | - | - | - | $63,000 |
| operating expense | - | $9,000 | $10,000 | $10,000 | $10,000 | $11,000 | $11,000 | $11,000 | $11,000 | $12,000 | $95,000 |
| mortgage payment | - | $60,000 | $65,000 | $65,000 | $65,000 | $65,000 | $65,000 | $65,000 | $65,000 | $65,000 | $579,000 |
| total expense investment | $169,000 | $222,000 | $75,000 | $75,000 | $75,000 | $76,000 | $76,000 | $76,000 | $76,000 | $77,000 | $997,000 |
Other
| Category | Y1 | Y2 | Y3 | Y4 | Y5 | Y6 | Y7 | Y8 | Y9 | Y10 | Total |
|---|---|---|---|---|---|---|---|---|---|---|---|
| net gain loss | -$95,806 | -$101,623 | $28,000 | $33,000 | $39,000 | $44,000 | $50,000 | $56,000 | $63,000 | $69,000 | $185,000 |
| cumulative roi | $43 | $50 | $63 | $75 | $85 | $93 | $101 | $109 | $116 | $123 | $858 |
75 James Condominiums
Address: Hamilton, Ontario
Price Range: $534,000 - $1,338,000
Avail. suites: 24
0—3.5 bd
345—1406 SqFt