Suite number:
103 - LW - 1B
Project:
Address:
Hamilton, Ontario
Developer:
The Hi-Rise Group
Property type:
condo
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
18.92%
Cumulative Return on Investment in Year 5
88.07%
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 | - | $9,000 | $12,000 | $12,000 | $13,000 | $14,000 | $14,000 | $15,000 | $15,000 | $16,000 | $120,000 |
| mortgage principal reduction | - | $12,000 | $17,000 | $18,000 | $19,000 | $20,000 | $21,000 | $22,000 | $23,000 | $24,000 | $175,000 |
| deposit interest | $6,000 | $2,000 | - | - | - | - | - | - | - | - | $8,000 |
| gst hst rebate | - | $24,000 | - | - | - | - | - | - | - | - | $24,000 |
| total income return | $73,000 | $118,000 | $104,000 | $109,000 | $115,000 | $120,000 | $126,000 | $133,000 | $139,000 | $146,000 | $1,183,000 |
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 | - | $61,000 | - | - | - | - | - | - | - | - | $61,000 |
| operating expense | - | $7,000 | $10,000 | $10,000 | $11,000 | $11,000 | $11,000 | $12,000 | $12,000 | $12,000 | $97,000 |
| mortgage payment | - | $47,000 | $63,000 | $63,000 | $63,000 | $63,000 | $63,000 | $63,000 | $63,000 | $63,000 | $552,000 |
| total expense investment | $169,000 | $207,000 | $73,000 | $73,000 | $74,000 | $74,000 | $74,000 | $75,000 | $75,000 | $75,000 | $970,000 |
Other
| Category | Y1 | Y2 | Y3 | Y4 | Y5 | Y6 | Y7 | Y8 | Y9 | Y10 | Total |
|---|---|---|---|---|---|---|---|---|---|---|---|
| net gain loss | -$95,554 | -$88,683 | $31,000 | $36,000 | $41,000 | $46,000 | $52,000 | $58,000 | $64,000 | $71,000 | $214,000 |
| cumulative roi | $43 | $52 | $66 | $78 | $88 | $97 | $105 | $113 | $120 | $127 | $889 |
75 James Condominiums
Address: Hamilton, Ontario
Price Range: $534,000 - $1,338,000
Avail. suites: 24
0—3.5 bd
345—1406 SqFt