Suite number:
Jasper
Project:
Address:
Niagara Falls, Ontario
Developer:
Delta Builders
Property type:
condo
Bathrooms:
1
Bedrooms:
1.5
Size:
770 sqft
Occupancy Date:
Mar 2026
Price, CAD
$502,740
Available
ROI
Want to own a unit? —
Investment Period: 5 years
Yearly Return on Investment in Year 5
25.87%
Cumulative Return on Investment in Year 5
128.80%
Property Price at the End of Year 5
$648,000
Deposit Schedule
$5,000 at Signing
Total up to 0% in 30 days
$5,000
2.5% in 120 days
$12,569
2.5% in 180 days
$12,569
2.5% in 360 days
$12,569
7.5% on Occupancy
$37,706
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 | $26,000 | $27,000 | $29,000 | $30,000 | $32,000 | $34,000 | $35,000 | $37,000 | $39,000 | $41,000 | $332,000 |
| rent income | - | $18,000 | $28,000 | $29,000 | $30,000 | $32,000 | $33,000 | $34,000 | $36,000 | $37,000 | $277,000 |
| mortgage principal reduction | - | $5,000 | $7,000 | $8,000 | $8,000 | $8,000 | $9,000 | $9,000 | $9,000 | $10,000 | $72,000 |
| deposit interest | $2,000 | $683 | - | - | - | - | - | - | - | - | $2,000 |
| gst hst rebate | - | $24,000 | - | - | - | - | - | - | - | - | $24,000 |
| total income return | $28,000 | $75,000 | $64,000 | $67,000 | $70,000 | $73,000 | $77,000 | $80,000 | $84,000 | $88,000 | $707,000 |
Expense/ Investment
| Category | Y1 | Y2 | Y3 | Y4 | Y5 | Y6 | Y7 | Y8 | Y9 | Y10 | Total |
|---|---|---|---|---|---|---|---|---|---|---|---|
| deposit | $43,000 | $38,000 | - | - | - | - | - | - | - | - | $80,000 |
| remaining balance payment | - | $20,000 | - | - | - | - | - | - | - | - | $20,000 |
| closing cost | - | $46,000 | - | - | - | - | - | - | - | - | $46,000 |
| operating expense | - | $5,000 | $8,000 | $9,000 | $9,000 | $9,000 | $9,000 | $10,000 | $10,000 | $10,000 | $80,000 |
| mortgage payment | - | $15,000 | $23,000 | $23,000 | $23,000 | $23,000 | $23,000 | $23,000 | $23,000 | $23,000 | $200,000 |
| total expense investment | $43,000 | $124,000 | $31,000 | $32,000 | $32,000 | $32,000 | $33,000 | $33,000 | $33,000 | $33,000 | $426,000 |
Other
| Category | Y1 | Y2 | Y3 | Y4 | Y5 | Y6 | Y7 | Y8 | Y9 | Y10 | Total |
|---|---|---|---|---|---|---|---|---|---|---|---|
| net gain loss | -$15,072 | -$49,285 | $33,000 | $35,000 | $38,000 | $41,000 | $44,000 | $48,000 | $51,000 | $55,000 | $281,000 |
| cumulative roi | $65 | $58 | $81 | $104 | $129 | $155 | $184 | $213 | $245 | $277 | $2,000 |
Zebra Condominiums
Address: Niagara Falls, Ontario
Price Range: $461,000 - $840,000
Avail. suites: 16
1—2 bd
646—1611 SqFt