Suite number:
Givenchy B2
Project:
Address:
St. Catharines, Ontario
Developer:
Pinewood Niagara Builders
Property type:
condo
Bathrooms:
1
Bedrooms:
1
Size:
1552 sqft
Occupancy Date:
Dec 2025
Price, CAD
$1,285,200
Available
ROI
Want to own a unit? —
Investment Period: 5 years
Yearly Return on Investment in Year 5
21.85%
Cumulative Return on Investment in Year 5
102.31%
Property Price at the End of Year 5
$1,656,000
Deposit Schedule
$20,000 at Signing
Total up to 5% in 30 days
$64,260
5% in 60 days
$64,260
2.5% in 120 days
$32,130
2.5% on Occupancy
$32,130
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 | $67,000 | $70,000 | $74,000 | $78,000 | $82,000 | $86,000 | $91,000 | $95,000 | $100,000 | $105,000 | $848,000 |
| rent income | - | $33,000 | $38,000 | $39,000 | $41,000 | $43,000 | $45,000 | $47,000 | $49,000 | $51,000 | $385,000 |
| mortgage principal reduction | - | $17,000 | $19,000 | $20,000 | $20,000 | $21,000 | $22,000 | $23,000 | $24,000 | $25,000 | $190,000 |
| deposit interest | $8,000 | $632 | - | - | - | - | - | - | - | - | $9,000 |
| gst hst rebate | - | $24,000 | - | - | - | - | - | - | - | - | $24,000 |
| total income return | $75,000 | $145,000 | $130,000 | $137,000 | $143,000 | $150,000 | $157,000 | $165,000 | $173,000 | $181,000 | $1,456,000 |
Expense/ Investment
| Category | Y1 | Y2 | Y3 | Y4 | Y5 | Y6 | Y7 | Y8 | Y9 | Y10 | Total |
|---|---|---|---|---|---|---|---|---|---|---|---|
| deposit | $193,000 | - | - | - | - | - | - | - | - | - | $193,000 |
| remaining balance payment | - | $64,000 | - | - | - | - | - | - | - | - | $64,000 |
| closing cost | - | $61,000 | - | - | - | - | - | - | - | - | $61,000 |
| operating expense | - | $18,000 | $21,000 | $21,000 | $22,000 | $23,000 | $23,000 | $24,000 | $25,000 | $26,000 | $203,000 |
| mortgage payment | - | $54,000 | $59,000 | $59,000 | $59,000 | $59,000 | $59,000 | $59,000 | $59,000 | $59,000 | $525,000 |
| total expense investment | $193,000 | $198,000 | $80,000 | $80,000 | $81,000 | $82,000 | $82,000 | $83,000 | $84,000 | $85,000 | $1,046,000 |
Other
| Category | Y1 | Y2 | Y3 | Y4 | Y5 | Y6 | Y7 | Y8 | Y9 | Y10 | Total |
|---|---|---|---|---|---|---|---|---|---|---|---|
| net gain loss | -$118,180 | -$53,033 | $51,000 | $57,000 | $62,000 | $69,000 | $75,000 | $82,000 | $89,000 | $96,000 | $409,000 |
| cumulative roi | $39 | $54 | $72 | $88 | $102 | $116 | $128 | $141 | $153 | $165 | $1,000 |
Coveteur
Address: St. Catharines, Ontario
Price Range: $890,000 - $1,345,000
Avail. suites: 16
1—2 bd
1135—1696 SqFt