Suite number:
1507 - S-05
Project:
Address:
Hamilton, Ontario
Developer:
The Hi-Rise Group
Property type:
condo
Floor plan:
Bathrooms:
1
Bedrooms:
0
Size:
476 sqft
Occupancy Date:
Mar 2026
Price, CAD
$533,990
Available
ROI
Want to own a unit? —
Investment Period: 5 years
Yearly Return on Investment in Year 5
16.49%
Cumulative Return on Investment in Year 5
82.56%
Property Price at the End of Year 5
$688,000
Deposit Schedule
$1 at Signing
Total up to 1% in 30 days
$5,340
1% in 60 days
$5,340
1% in 90 days
$5,340
1% in 120 days
$5,340
1% in 150 days
$5,340
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 | $28,000 | $29,000 | $31,000 | $32,000 | $34,000 | $36,000 | $38,000 | $40,000 | $42,000 | $44,000 | $352,000 |
| rent income | - | $5,000 | $6,000 | $6,000 | $7,000 | $7,000 | $7,000 | $7,000 | $8,000 | $8,000 | $61,000 |
| mortgage principal reduction | - | $6,000 | $7,000 | $7,000 | $8,000 | $8,000 | $8,000 | $9,000 | $9,000 | $10,000 | $71,000 |
| deposit interest | $2,000 | $168 | - | - | - | - | - | - | - | - | $2,000 |
| gst hst rebate | - | $24,000 | - | - | - | - | - | - | - | - | $24,000 |
| total income return | $30,000 | $65,000 | $44,000 | $46,000 | $48,000 | $50,000 | $53,000 | $56,000 | $59,000 | $61,000 | $511,000 |
Expense/ Investment
| Category | Y1 | Y2 | Y3 | Y4 | Y5 | Y6 | Y7 | Y8 | Y9 | Y10 | Total |
|---|---|---|---|---|---|---|---|---|---|---|---|
| deposit | $69,000 | $5,000 | - | - | - | - | - | - | - | - | $75,000 |
| remaining balance payment | - | $32,000 | - | - | - | - | - | - | - | - | $32,000 |
| closing cost | - | $48,000 | - | - | - | - | - | - | - | - | $48,000 |
| operating expense | - | $5,000 | $5,000 | $6,000 | $6,000 | $6,000 | $6,000 | $6,000 | $6,000 | $6,000 | $52,000 |
| mortgage payment | - | $25,000 | $27,000 | $27,000 | $27,000 | $27,000 | $27,000 | $27,000 | $27,000 | $27,000 | $238,000 |
| total expense investment | $69,000 | $114,000 | $32,000 | $32,000 | $32,000 | $33,000 | $33,000 | $33,000 | $33,000 | $33,000 | $445,000 |
Other
| Category | Y1 | Y2 | Y3 | Y4 | Y5 | Y6 | Y7 | Y8 | Y9 | Y10 | Total |
|---|---|---|---|---|---|---|---|---|---|---|---|
| net gain loss | -$39,445 | -$49,746 | $11,000 | $13,000 | $16,000 | $18,000 | $20,000 | $23,000 | $26,000 | $28,000 | $67,000 |
| cumulative roi | $43 | $51 | $63 | $74 | $83 | $91 | $98 | $105 | $112 | $119 | $839 |
75 James Condominiums
Address: Hamilton, Ontario
Price Range: $534,000 - $1,338,000
Avail. suites: 24
0—3.5 bd
345—1406 SqFt