Suite number:
1308 - B486
Project:
Address:
Pickering, Ontario
Developer:
Sevoy Developments
Property type:
condo
Floor plan:
Bathrooms:
1
Bedrooms:
1
Size:
486 sqft
Occupancy Date:
Jan 2028
Price, CAD
$504,990
Available
ROI
Want to own a unit? —
Investment Period: 5 years
Yearly Return on Investment in Year 5
21.71%
Cumulative Return on Investment in Year 5
108.36%
Property Price at the End of Year 5
$651,000
Deposit Schedule
$5,000 at Signing
Total up to 2.5% in 30 days
$12,625
2.5% in 120 days
$12,625
2.5% in 240 days
$12,625
2.5% in 360 days
$12,625
2.5% in 720 days
$12,625
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 | $28,000 | $29,000 | $31,000 | $32,000 | $34,000 | $36,000 | $37,000 | $39,000 | $41,000 | $333,000 |
| rent income | - | - | $948 | $11,000 | $12,000 | $12,000 | $13,000 | $14,000 | $14,000 | $15,000 | $92,000 |
| mortgage principal reduction | - | - | $508 | $6,000 | $7,000 | $7,000 | $7,000 | $8,000 | $8,000 | $8,000 | $51,000 |
| deposit interest | $2,000 | $4,000 | $5,000 | - | - | - | - | - | - | - | $10,000 |
| gst hst rebate | - | - | - | $24,000 | - | - | - | - | - | - | $24,000 |
| total income return | $28,000 | $31,000 | $35,000 | $72,000 | $51,000 | $53,000 | $56,000 | $59,000 | $61,000 | $64,000 | $511,000 |
Expense/ Investment
| Category | Y1 | Y2 | Y3 | Y4 | Y5 | Y6 | Y7 | Y8 | Y9 | Y10 | Total |
|---|---|---|---|---|---|---|---|---|---|---|---|
| deposit | $50,000 | $13,000 | $38,000 | - | - | - | - | - | - | - | $101,000 |
| remaining balance payment | - | - | - | - | - | - | - | - | - | - | - |
| closing cost | - | - | $47,000 | - | - | - | - | - | - | - | $47,000 |
| operating expense | - | - | $549 | $7,000 | $7,000 | $7,000 | $7,000 | $7,000 | $7,000 | $8,000 | $50,000 |
| mortgage payment | - | - | $2,000 | $25,000 | $25,000 | $25,000 | $25,000 | $25,000 | $25,000 | $25,000 | $179,000 |
| total expense investment | $50,000 | $13,000 | $88,000 | $32,000 | $32,000 | $32,000 | $32,000 | $33,000 | $33,000 | $33,000 | $377,000 |
Other
| Category | Y1 | Y2 | Y3 | Y4 | Y5 | Y6 | Y7 | Y8 | Y9 | Y10 | Total |
|---|---|---|---|---|---|---|---|---|---|---|---|
| net gain loss | -$22,386 | $19,000 | -$52,404 | $40,000 | $19,000 | $21,000 | $23,000 | $26,000 | $29,000 | $32,000 | $134,000 |
| cumulative roi | $56 | $94 | $67 | $98 | $108 | $118 | $127 | $136 | $145 | $153 | $1,000 |
1515 Pickering Parkway Condos
Address: Pickering, Ontario
Price Range: $401,000 - $705,000
Avail. suites: 15
0—2 bd
300—659 SqFt