Suite number:
1202
Project:
Address:
Pickering, Ontario
Developer:
Tribute Communities
Property type:
condo
Bathrooms:
1
Bedrooms:
1
Size:
508 sqft
Occupancy Date:
Apr 2028
Price, CAD
$622,000
Available
ROI
Want to own a unit? —
Investment Period: 5 years
Yearly Return on Investment in Year 5
23.40%
Cumulative Return on Investment in Year 5
108.20%
Property Price at the End of Year 5
$801,000
Deposit Schedule
$5,000 at Signing
Total up to 1% in 30 days
$6,220
1% in 60 days
$6,220
1% in 90 days
$6,220
1% in 120 days
$6,220
1% in 150 days
$6,220
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 | $32,000 | $34,000 | $36,000 | $38,000 | $40,000 | $42,000 | $44,000 | $46,000 | $49,000 | $51,000 | $410,000 |
| rent income | - | - | - | $7,000 | $12,000 | $13,000 | $13,000 | $14,000 | $14,000 | $15,000 | $88,000 |
| mortgage principal reduction | - | - | - | $5,000 | $8,000 | $9,000 | $9,000 | $9,000 | $10,000 | $10,000 | $60,000 |
| deposit interest | $1,000 | $2,000 | $2,000 | $579 | - | - | - | - | - | - | $5,000 |
| gst hst rebate | - | - | - | $24,000 | - | - | - | - | - | - | $24,000 |
| total income return | $33,000 | $36,000 | $37,000 | $74,000 | $60,000 | $63,000 | $66,000 | $69,000 | $73,000 | $76,000 | $588,000 |
Expense/ Investment
| Category | Y1 | Y2 | Y3 | Y4 | Y5 | Y6 | Y7 | Y8 | Y9 | Y10 | Total |
|---|---|---|---|---|---|---|---|---|---|---|---|
| deposit | $31,000 | - | - | $6,000 | - | - | - | - | - | - | $37,000 |
| remaining balance payment | - | - | - | $87,000 | - | - | - | - | - | - | $87,000 |
| closing cost | - | - | - | $48,000 | - | - | - | - | - | - | $48,000 |
| operating expense | - | - | - | $4,000 | $7,000 | $7,000 | $7,000 | $7,000 | $8,000 | $8,000 | $47,000 |
| mortgage payment | - | - | - | $18,000 | $30,000 | $30,000 | $30,000 | $30,000 | $30,000 | $30,000 | $199,000 |
| total expense investment | $31,000 | - | - | $163,000 | $37,000 | $37,000 | $37,000 | $38,000 | $38,000 | $38,000 | $419,000 |
Other
| Category | Y1 | Y2 | Y3 | Y4 | Y5 | Y6 | Y7 | Y8 | Y9 | Y10 | Total |
|---|---|---|---|---|---|---|---|---|---|---|---|
| net gain loss | $2,000 | $36,000 | $37,000 | -$88,887 | $23,000 | $26,000 | $29,000 | $32,000 | $35,000 | $38,000 | $169,000 |
| cumulative roi | $108 | $222 | $343 | $96 | $108 | $119 | $128 | $137 | $146 | $155 | $2,000 |
Vupoint Condos 2
Address: Pickering, Ontario
Price Range: $609,000 - $975,000
Avail. suites: 18
1—3 bd
403—2307 SqFt