Suite number:
Model D
Project:
Address:
Meaford, Ontario
Developer:
AvranceCorp Development
Property type:
condo
Floor plan:
Bathrooms:
2
Bedrooms:
2
Size:
950 sqft
Occupancy Date:
Dec 2028
Price, CAD
$746,990
Available
ROI
Want to own a unit? —
Investment Period: 5 years
Yearly Return on Investment in Year 5
38.32%
Cumulative Return on Investment in Year 5
122.93%
Property Price at the End of Year 5
$962,000
Deposit Schedule
$5 at Signing
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 | $39,000 | $41,000 | $43,000 | $45,000 | $48,000 | $50,000 | $53,000 | $55,000 | $58,000 | $61,000 | $493,000 |
| rent income | - | - | - | - | $23,000 | $29,000 | $30,000 | $31,000 | $33,000 | $34,000 | $180,000 |
| mortgage principal reduction | - | - | - | - | $8,000 | $10,000 | $10,000 | $11,000 | $11,000 | $12,000 | $61,000 |
| deposit interest | $2,000 | $2,000 | $2,000 | $2,000 | $290 | - | - | - | - | - | $8,000 |
| gst hst rebate | - | - | - | - | $24,000 | - | - | - | - | - | $24,000 |
| total income return | $41,000 | $43,000 | $45,000 | $47,000 | $103,000 | $88,000 | $93,000 | $97,000 | $102,000 | $107,000 | $766,000 |
Expense/ Investment
| Category | Y1 | Y2 | Y3 | Y4 | Y5 | Y6 | Y7 | Y8 | Y9 | Y10 | Total |
|---|---|---|---|---|---|---|---|---|---|---|---|
| deposit | $37,000 | - | - | - | - | - | - | - | - | - | $37,000 |
| remaining balance payment | - | - | - | - | $112,000 | - | - | - | - | - | $112,000 |
| closing cost | - | - | - | - | $52,000 | - | - | - | - | - | $52,000 |
| operating expense | - | - | - | - | $8,000 | $10,000 | $10,000 | $10,000 | $10,000 | $11,000 | $58,000 |
| mortgage payment | - | - | - | - | $31,000 | $37,000 | $37,000 | $37,000 | $37,000 | $37,000 | $218,000 |
| total expense investment | $37,000 | - | - | - | $203,000 | $47,000 | $47,000 | $47,000 | $48,000 | $48,000 | $477,000 |
Other
| Category | Y1 | Y2 | Y3 | Y4 | Y5 | Y6 | Y7 | Y8 | Y9 | Y10 | Total |
|---|---|---|---|---|---|---|---|---|---|---|---|
| net gain loss | $3,000 | $43,000 | $45,000 | $47,000 | -$100,273 | $41,000 | $46,000 | $50,000 | $54,000 | $59,000 | $288,000 |
| cumulative roi | $109 | $223 | $344 | $470 | $123 | $139 | $155 | $171 | $187 | $203 | $2,000 |
Georgian Bay Harbour
Address: Meaford, Ontario
Price Range: $437,000 - $1,179,000
Avail. suites: 29
1—2.5 bd
551—1500 SqFt