Suite number:
1H (The Avalon Collection)
Project:
Address:
Vaughan, Ontario
Developer:
Avalee Homes
Property type:
condo
Bathrooms:
2
Bedrooms:
1.5
Size:
1095 sqft
Occupancy Date:
Mar 2026
Price, CAD
$1,224,800
Available
ROI
Want to own a unit? —
Investment Period: 5 years
Yearly Return on Investment in Year 5
22.47%
Cumulative Return on Investment in Year 5
104.46%
Property Price at the End of Year 5
$1,578,000
Deposit Schedule
$10,000 at Signing
Total up to 5% in 30 days
$61,240
2.5% in 120 days
$30,620
2.5% in 370 days
$30,620
7.5% on Occupancy
$91,860
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 | $64,000 | $67,000 | $70,000 | $74,000 | $78,000 | $82,000 | $86,000 | $91,000 | $96,000 | $100,000 | $808,000 |
| rent income | - | $26,000 | $40,000 | $41,000 | $43,000 | $45,000 | $47,000 | $49,000 | $51,000 | $53,000 | $394,000 |
| mortgage principal reduction | - | $10,000 | $16,000 | $17,000 | $18,000 | $19,000 | $19,000 | $20,000 | $21,000 | $22,000 | $164,000 |
| deposit interest | $4,000 | $3,000 | - | - | - | - | - | - | - | - | $7,000 |
| gst hst rebate | - | $24,000 | - | - | - | - | - | - | - | - | $24,000 |
| total income return | $68,000 | $130,000 | $126,000 | $132,000 | $139,000 | $146,000 | $153,000 | $160,000 | $168,000 | $176,000 | $1,397,000 |
Expense/ Investment
| Category | Y1 | Y2 | Y3 | Y4 | Y5 | Y6 | Y7 | Y8 | Y9 | Y10 | Total |
|---|---|---|---|---|---|---|---|---|---|---|---|
| deposit | $92,000 | $122,000 | - | - | - | - | - | - | - | - | $214,000 |
| remaining balance payment | - | $31,000 | - | - | - | - | - | - | - | - | $31,000 |
| closing cost | - | $60,000 | - | - | - | - | - | - | - | - | $60,000 |
| operating expense | - | $11,000 | $17,000 | $17,000 | $18,000 | $18,000 | $19,000 | $19,000 | $20,000 | $21,000 | $160,000 |
| mortgage payment | - | $40,000 | $60,000 | $60,000 | $60,000 | $60,000 | $60,000 | $60,000 | $60,000 | $60,000 | $516,000 |
| total expense investment | $92,000 | $264,000 | $76,000 | $77,000 | $77,000 | $78,000 | $78,000 | $79,000 | $80,000 | $80,000 | $981,000 |
Other
| Category | Y1 | Y2 | Y3 | Y4 | Y5 | Y6 | Y7 | Y8 | Y9 | Y10 | Total |
|---|---|---|---|---|---|---|---|---|---|---|---|
| net gain loss | -$24,335 | -$133,814 | $50,000 | $56,000 | $62,000 | $68,000 | $74,000 | $81,000 | $88,000 | $96,000 | $416,000 |
| cumulative roi | $74 | $54 | $72 | $89 | $104 | $119 | $133 | $146 | $160 | $174 | $1,000 |
Elegance Luxury Residences
Address: Vaughan, Ontario
Price Range: $1,195,000 - $2,169,000
Avail. suites: 40
1.5—3.5 bd
907—2884 SqFt