Suite number:
211 - C1A-C
Project:
Address:
Markham, Ontario
Developer:
inCAN Developments
Property type:
condo
Floor plan:
Bathrooms:
2
Bedrooms:
1.5
Size:
579 sqft
Occupancy Date:
Apr 2028
Price, CAD
$807,990
Available
ROI
Want to own a unit? —
Investment Period: 5 years
Yearly Return on Investment in Year 5
23.96%
Cumulative Return on Investment in Year 5
114.15%
Property Price at the End of Year 5
$1,041,000
Deposit Schedule
$10,000 at Signing
Total up to 5% in 30 days
$40,400
2.5% in 120 days
$20,200
2.5% in 180 days
$20,200
2.5% in 600 days
$20,200
2.5% in 780 days
$20,200
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 | $42,000 | $44,000 | $46,000 | $49,000 | $51,000 | $54,000 | $57,000 | $60,000 | $63,000 | $66,000 | $533,000 |
| rent income | - | - | $3,000 | $20,000 | $21,000 | $22,000 | $23,000 | $24,000 | $25,000 | $26,000 | $166,000 |
| mortgage principal reduction | - | - | $2,000 | $10,000 | $11,000 | $11,000 | $12,000 | $12,000 | $13,000 | $13,000 | $83,000 |
| deposit interest | $3,000 | $6,000 | $7,000 | - | - | - | - | - | - | - | $16,000 |
| gst hst rebate | - | - | $24,000 | - | - | - | - | - | - | - | $24,000 |
| total income return | $45,000 | $50,000 | $82,000 | $79,000 | $83,000 | $87,000 | $92,000 | $96,000 | $101,000 | $106,000 | $822,000 |
Expense/ Investment
| Category | Y1 | Y2 | Y3 | Y4 | Y5 | Y6 | Y7 | Y8 | Y9 | Y10 | Total |
|---|---|---|---|---|---|---|---|---|---|---|---|
| deposit | $81,000 | $20,000 | $61,000 | - | - | - | - | - | - | - | $162,000 |
| remaining balance payment | - | - | - | - | - | - | - | - | - | - | - |
| closing cost | - | - | $53,000 | - | - | - | - | - | - | - | $53,000 |
| operating expense | - | - | $2,000 | $9,000 | $9,000 | $10,000 | $10,000 | $10,000 | $10,000 | $10,000 | $70,000 |
| mortgage payment | - | - | $7,000 | $40,000 | $40,000 | $40,000 | $40,000 | $40,000 | $40,000 | $40,000 | $290,000 |
| total expense investment | $81,000 | $20,000 | $122,000 | $50,000 | $50,000 | $50,000 | $50,000 | $50,000 | $51,000 | $51,000 | $575,000 |
Other
| Category | Y1 | Y2 | Y3 | Y4 | Y5 | Y6 | Y7 | Y8 | Y9 | Y10 | Total |
|---|---|---|---|---|---|---|---|---|---|---|---|
| net gain loss | -$35,531 | $30,000 | -$39,625 | $30,000 | $33,000 | $37,000 | $41,000 | $46,000 | $50,000 | $55,000 | $247,000 |
| cumulative roi | $56 | $94 | $87 | $101 | $114 | $126 | $137 | $147 | $158 | $168 | $1,000 |
The Unionville
Address: Markham, Ontario
Price Range: $639,000 - $1,949,000
Avail. suites: 37
0—3.5 bd
373—1503 SqFt