Suite number:

Devonshire (Podium)

Project:
Address:
Hamilton, Ontario
Developer:
Rosehaven Homes
Property type:
condo
Floor plan:
Bathrooms:
1
Bedrooms:
1
Size:
505 sqft
Occupancy Date:
Mar 2030
Price, CAD
$563,990
Available
ROI
Want to own a unit? —
Investment Period: 5 years
Yearly Return on Investment in Year 5

364.35%

Cumulative Return on Investment in Year 5

1651.94%

Property Price at the End of Year 5

$727,000

Deposit Schedule
$10,000 at Signing
Net Gain (Loss)
Get Expert Advice
Property Price Appreciation
Investment Details (10-Year Period)
Income/Return
CategoryY1Y2Y3Y4Y5Y6Y7Y8Y9Y10Total
property price appreciation$29,000$31,000$32,000$34,000$36,000$38,000$40,000$42,000$44,000$46,000$372,000
rent income-----$7,000$8,000$9,000$9,000$10,000$43,000
mortgage principal reduction-----$6,000$7,000$8,000$8,000$8,000$38,000
deposit interest$515$520$520$520$520$36----$3,000
gst hst rebate-----$24,000----$24,000
total income return$30,000$31,000$33,000$35,000$36,000$76,000$55,000$58,000$61,000$64,000$480,000
Expense/ Investment
CategoryY1Y2Y3Y4Y5Y6Y7Y8Y9Y10Total
deposit$10,000---------$10,000
remaining balance payment-----$103,000----$103,000
closing cost-----$48,000----$48,000
operating expense-----$6,000$7,000$7,000$7,000$7,000$34,000
mortgage payment-----$26,000$28,000$28,000$28,000$28,000$139,000
total expense investment$10,000----$183,000$35,000$35,000$35,000$35,000$334,000
Other
CategoryY1Y2Y3Y4Y5Y6Y7Y8Y9Y10Total
net gain loss$20,000$31,000$33,000$35,000$36,000-$107,388$20,000$23,000$26,000$29,000$146,000
cumulative roi$298$611$941$1,000$2,000$129$135$141$147$153$5,000
The Rebecca
Address: Hamilton, Ontario
Price Range: $535,000 - $825,000
Avail. suites: 48
1—2 bd
425—788 SqFt