Suite number:
1 121
Project:
Address:
Wasaga, Ontario
Developer:
AvranceCorp Development
Property type:
condo
Floor plan:
Bathrooms:
1.5
Bedrooms:
1.5
Size:
775 sqft
Occupancy Date:
Sep 2026
Price, CAD
$576,600
Available
ROI
Want to own a unit? —
Investment Period: 5 years
Yearly Return on Investment in Year 5
23.50%
Cumulative Return on Investment in Year 5
113.97%
Property Price at the End of Year 5
$743,000
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 | $30,000 | $32,000 | $33,000 | $35,000 | $37,000 | $39,000 | $41,000 | $43,000 | $45,000 | $47,000 | $381,000 |
| rent income | - | $2,000 | $27,000 | $28,000 | $30,000 | $31,000 | $32,000 | $34,000 | $35,000 | $36,000 | $255,000 |
| mortgage principal reduction | - | $580 | $7,000 | $7,000 | $8,000 | $8,000 | $9,000 | $9,000 | $9,000 | $10,000 | $68,000 |
| deposit interest | $1,000 | $1,000 | - | - | - | - | - | - | - | - | $3,000 |
| gst hst rebate | - | - | $24,000 | - | - | - | - | - | - | - | $24,000 |
| total income return | $31,000 | $36,000 | $91,000 | $71,000 | $74,000 | $78,000 | $81,000 | $85,000 | $89,000 | $94,000 | $731,000 |
Expense/ Investment
| Category | Y1 | Y2 | Y3 | Y4 | Y5 | Y6 | Y7 | Y8 | Y9 | Y10 | Total |
|---|---|---|---|---|---|---|---|---|---|---|---|
| deposit | $29,000 | - | - | - | - | - | - | - | - | - | $29,000 |
| remaining balance payment | - | $86,000 | - | - | - | - | - | - | - | - | $86,000 |
| closing cost | - | $49,000 | - | - | - | - | - | - | - | - | $49,000 |
| operating expense | - | $733 | $9,000 | $9,000 | $9,000 | $9,000 | $10,000 | $10,000 | $10,000 | $10,000 | $78,000 |
| mortgage payment | - | $2,000 | $29,000 | $29,000 | $29,000 | $29,000 | $29,000 | $29,000 | $29,000 | $29,000 | $233,000 |
| total expense investment | $29,000 | $138,000 | $38,000 | $38,000 | $38,000 | $38,000 | $39,000 | $39,000 | $39,000 | $39,000 | $475,000 |
Other
| Category | Y1 | Y2 | Y3 | Y4 | Y5 | Y6 | Y7 | Y8 | Y9 | Y10 | Total |
|---|---|---|---|---|---|---|---|---|---|---|---|
| net gain loss | $3,000 | -$102,411 | $54,000 | $33,000 | $36,000 | $39,000 | $43,000 | $47,000 | $50,000 | $54,000 | $256,000 |
| cumulative roi | $109 | $40 | $75 | $95 | $114 | $133 | $153 | $174 | $196 | $220 | $1,000 |
Wasaga Beach Lux
Address: Wasaga, Ontario
Price Range: $479,000 - $756,000
Avail. suites: 44
1.5—2.5 bd
639—1166 SqFt