Suite number:
1402 (Tower 1)
Project:
Address:
Vaughan, Ontario
Developer:
Primont Homes
Property type:
condo
Bathrooms:
2
Bedrooms:
2.5
Size:
809 sqft
Occupancy Date:
Mar 2026
Price, CAD
$909,900
Available
ROI
Want to own a unit? —
Investment Period: 5 years
Yearly Return on Investment in Year 5
21.67%
Cumulative Return on Investment in Year 5
101.29%
Property Price at the End of Year 5
$1,172,000
Deposit Schedule
$10,000 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 | $47,000 | $50,000 | $52,000 | $55,000 | $58,000 | $61,000 | $64,000 | $67,000 | $71,000 | $75,000 | $600,000 |
| rent income | - | $19,000 | $29,000 | $30,000 | $32,000 | $33,000 | $35,000 | $36,000 | $38,000 | $39,000 | $291,000 |
| mortgage principal reduction | - | $8,000 | $12,000 | $13,000 | $13,000 | $14,000 | $14,000 | $15,000 | $16,000 | $17,000 | $122,000 |
| deposit interest | $518 | $160 | - | - | - | - | - | - | - | - | $678 |
| gst hst rebate | - | $24,000 | - | - | - | - | - | - | - | - | $24,000 |
| total income return | $48,000 | $101,000 | $94,000 | $98,000 | $103,000 | $108,000 | $113,000 | $119,000 | $124,000 | $130,000 | $1,038,000 |
Expense/ Investment
| Category | Y1 | Y2 | Y3 | Y4 | Y5 | Y6 | Y7 | Y8 | Y9 | Y10 | Total |
|---|---|---|---|---|---|---|---|---|---|---|---|
| deposit | $10,000 | - | - | - | - | - | - | - | - | - | $10,000 |
| remaining balance payment | - | $172,000 | - | - | - | - | - | - | - | - | $172,000 |
| closing cost | - | $54,000 | - | - | - | - | - | - | - | - | $54,000 |
| operating expense | - | $8,000 | $12,000 | $12,000 | $12,000 | $13,000 | $13,000 | $14,000 | $14,000 | $15,000 | $113,000 |
| mortgage payment | - | $30,000 | $44,000 | $44,000 | $44,000 | $44,000 | $44,000 | $44,000 | $44,000 | $44,000 | $384,000 |
| total expense investment | $10,000 | $263,000 | $56,000 | $56,000 | $57,000 | $57,000 | $58,000 | $58,000 | $58,000 | $59,000 | $732,000 |
Other
| Category | Y1 | Y2 | Y3 | Y4 | Y5 | Y6 | Y7 | Y8 | Y9 | Y10 | Total |
|---|---|---|---|---|---|---|---|---|---|---|---|
| net gain loss | $38,000 | -$162,175 | $38,000 | $42,000 | $46,000 | $51,000 | $56,000 | $61,000 | $66,000 | $72,000 | $306,000 |
| cumulative roi | $477 | $52 | $70 | $86 | $101 | $116 | $129 | $143 | $157 | $171 | $2,000 |
SXSW Condos
Address: Vaughan, Ontario
Price Range: $530,000 - $965,000
Avail. suites: 34
0—2.5 bd
412—809 SqFt