Suite number:
111 - E4-P (Terrazza Collection).
Project:
Address:
Markham, Ontario
Developer:
inCAN Developments
Property type:
condo
Bathrooms:
2
Bedrooms:
2
Size:
681 sqft
Occupancy Date:
Apr 2027
Price, CAD
$1,198,990
Available
ROI
Want to own a unit? —
Investment Period: 5 years
Yearly Return on Investment in Year 5
23.12%
Cumulative Return on Investment in Year 5
107.17%
Property Price at the End of Year 5
$1,545,000
Deposit Schedule
$10,000 at Signing
Total up to 5% in 30 days
$59,950
2.5% in 120 days
$29,975
2.5% in 180 days
$29,975
2.5% in 600 days
$29,975
2.5% in 780 days
$29,975
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 | $62,000 | $66,000 | $69,000 | $73,000 | $76,000 | $80,000 | $84,000 | $89,000 | $94,000 | $98,000 | $791,000 |
| rent income | - | - | $12,000 | $20,000 | $21,000 | $22,000 | $23,000 | $24,000 | $25,000 | $26,000 | $174,000 |
| mortgage principal reduction | - | - | $9,000 | $16,000 | $17,000 | $17,000 | $18,000 | $19,000 | $20,000 | $21,000 | $137,000 |
| deposit interest | $5,000 | $9,000 | $6,000 | - | - | - | - | - | - | - | $20,000 |
| gst hst rebate | - | - | $24,000 | - | - | - | - | - | - | - | $24,000 |
| total income return | $67,000 | $74,000 | $120,000 | $109,000 | $114,000 | $120,000 | $126,000 | $132,000 | $139,000 | $145,000 | $1,146,000 |
Expense/ Investment
| Category | Y1 | Y2 | Y3 | Y4 | Y5 | Y6 | Y7 | Y8 | Y9 | Y10 | Total |
|---|---|---|---|---|---|---|---|---|---|---|---|
| deposit | $120,000 | $30,000 | $90,000 | - | - | - | - | - | - | - | $240,000 |
| remaining balance payment | - | - | - | - | - | - | - | - | - | - | - |
| closing cost | - | - | $59,000 | - | - | - | - | - | - | - | $59,000 |
| operating expense | - | - | $6,000 | $11,000 | $12,000 | $12,000 | $12,000 | $13,000 | $13,000 | $14,000 | $93,000 |
| mortgage payment | - | - | $34,000 | $58,000 | $58,000 | $58,000 | $58,000 | $58,000 | $58,000 | $58,000 | $442,000 |
| total expense investment | $120,000 | $30,000 | $190,000 | $70,000 | $70,000 | $70,000 | $71,000 | $71,000 | $71,000 | $72,000 | $835,000 |
Other
| Category | Y1 | Y2 | Y3 | Y4 | Y5 | Y6 | Y7 | Y8 | Y9 | Y10 | Total |
|---|---|---|---|---|---|---|---|---|---|---|---|
| net gain loss | -$52,760 | $44,000 | -$70,333 | $39,000 | $44,000 | $50,000 | $55,000 | $61,000 | $67,000 | $74,000 | $311,000 |
| cumulative roi | $56 | $94 | $82 | $96 | $107 | $117 | $127 | $136 | $144 | $153 | $1,000 |
The Unionville
Address: Markham, Ontario
Price Range: $639,000 - $1,949,000
Avail. suites: 40
0—3 bd
373—1321 SqFt