Suite number:
1K+D
Project:
Address:
Barrie, Ontario
Developer:
JD Development Group
Property type:
condo
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
18.21%
Cumulative Return on Investment in Year 5
90.76%
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 | - | $10,000 | $12,000 | $13,000 | $13,000 | $14,000 | $14,000 | $15,000 | $16,000 | $16,000 | $123,000 |
| mortgage principal reduction | - | $6,000 | $7,000 | $7,000 | $8,000 | $8,000 | $8,000 | $9,000 | $9,000 | $10,000 | $72,000 |
| deposit interest | $2,000 | $227 | - | - | - | - | - | - | - | - | $2,000 |
| gst hst rebate | - | $24,000 | - | - | - | - | - | - | - | - | $24,000 |
| total income return | $29,000 | $68,000 | $49,000 | $52,000 | $54,000 | $57,000 | $60,000 | $63,000 | $66,000 | $69,000 | $568,000 |
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 | - | $46,000 | - | - | - | - | - | - | - | - | $46,000 |
| operating expense | - | $6,000 | $7,000 | $8,000 | $8,000 | $8,000 | $8,000 | $9,000 | $9,000 | $9,000 | $71,000 |
| mortgage payment | - | $21,000 | $26,000 | $26,000 | $26,000 | $26,000 | $26,000 | $26,000 | $26,000 | $26,000 | $226,000 |
| total expense investment | $39,000 | $139,000 | $33,000 | $33,000 | $33,000 | $34,000 | $34,000 | $34,000 | $34,000 | $35,000 | $448,000 |
Other
| Category | Y1 | Y2 | Y3 | Y4 | Y5 | Y6 | Y7 | Y8 | Y9 | Y10 | Total |
|---|---|---|---|---|---|---|---|---|---|---|---|
| net gain loss | -$10,480 | -$70,437 | $17,000 | $19,000 | $21,000 | $23,000 | $26,000 | $29,000 | $32,000 | $34,000 | $120,000 |
| cumulative roi | $73 | $53 | $67 | $80 | $91 | $101 | $111 | $120 | $129 | $138 | $964 |
Lakevu Condos Phase 3
Address: Barrie, Ontario
Price Range: $500,000 - $900,000
Avail. suites: 14
1—3 bd
533—1028 SqFt