Suite number:
1K+D
Project:
Address:
Barrie, Ontario
Developer:
JD Development Group
Property type:
condo
Floor plan:
Bathrooms:
1
Bedrooms:
1.5
Size:
565 sqft
Occupancy Date:
Jan 2026
Price, CAD
$524,900
Available
ROI
Want to own a unit? —
Investment Period: 5 years
Yearly Return on Investment in Year 5
20.20%
Cumulative Return on Investment in Year 5
100.93%
Property Price at the End of Year 5
$676,000
Deposit Schedule
$5,000 at Signing
Total up to 2.5% in 30 days
$13,123
2.5% in 90 days
$13,123
2.5% in 270 days
$13,123
7.5% on Occupancy
$39,368
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 | $27,000 | $29,000 | $30,000 | $32,000 | $33,000 | $35,000 | $37,000 | $39,000 | $41,000 | $43,000 | $346,000 |
| rent income | - | $18,000 | $21,000 | $21,000 | $22,000 | $23,000 | $24,000 | $25,000 | $26,000 | $28,000 | $209,000 |
| mortgage principal reduction | - | $6,000 | $7,000 | $7,000 | $7,000 | $8,000 | $8,000 | $9,000 | $9,000 | $9,000 | $70,000 |
| deposit interest | $2,000 | $50 | - | - | - | - | - | - | - | - | $2,000 |
| gst hst rebate | - | $24,000 | - | - | - | - | - | - | - | - | $24,000 |
| total income return | $29,000 | $77,000 | $57,000 | $60,000 | $63,000 | $66,000 | $69,000 | $73,000 | $76,000 | $80,000 | $651,000 |
Expense/ Investment
| Category | Y1 | Y2 | Y3 | Y4 | Y5 | Y6 | Y7 | Y8 | Y9 | Y10 | Total |
|---|---|---|---|---|---|---|---|---|---|---|---|
| deposit | $39,000 | $39,000 | - | - | - | - | - | - | - | - | $79,000 |
| remaining balance payment | - | $26,000 | - | - | - | - | - | - | - | - | $26,000 |
| closing cost | - | $47,000 | - | - | - | - | - | - | - | - | $47,000 |
| operating expense | - | $7,000 | $8,000 | $8,000 | $8,000 | $9,000 | $9,000 | $9,000 | $9,000 | $9,000 | $77,000 |
| mortgage payment | - | $24,000 | $26,000 | $26,000 | $26,000 | $26,000 | $26,000 | $26,000 | $26,000 | $26,000 | $234,000 |
| total expense investment | $39,000 | $144,000 | $34,000 | $35,000 | $35,000 | $35,000 | $35,000 | $35,000 | $36,000 | $36,000 | $464,000 |
Other
| Category | Y1 | Y2 | Y3 | Y4 | Y5 | Y6 | Y7 | Y8 | Y9 | Y10 | Total |
|---|---|---|---|---|---|---|---|---|---|---|---|
| net gain loss | -$10,613 | -$67,630 | $23,000 | $26,000 | $28,000 | $31,000 | $34,000 | $37,000 | $41,000 | $44,000 | $187,000 |
| cumulative roi | $73 | $54 | $70 | $86 | $101 | $116 | $130 | $145 | $160 | $175 | $1,000 |
Lakevu Condos Phase 3
Address: Barrie, Ontario
Price Range: $500,000 - $900,000
Avail. suites: 14
1—3 bd
533—1028 SqFt