Suite number:
S07
Project:
Address:
Vaughan, Ontario
Developer:
SmartLiving
Property type:
condo
Floor plan:
Bathrooms:
1
Bedrooms:
1
Size:
477 sqft
Occupancy Date:
Dec 2028
Price, CAD
$677,990
Available
ROI
Want to own a unit? —
Investment Period: 5 years
Yearly Return on Investment in Year 5
35.98%
Cumulative Return on Investment in Year 5
110.85%
Property Price at the End of Year 5
$873,000
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 | $35,000 | $37,000 | $39,000 | $41,000 | $43,000 | $45,000 | $48,000 | $50,000 | $53,000 | $56,000 | $447,000 |
| rent income | - | - | - | - | $9,000 | $12,000 | $12,000 | $13,000 | $13,000 | $14,000 | $72,000 |
| mortgage principal reduction | - | - | - | - | $7,000 | $9,000 | $9,000 | $10,000 | $10,000 | $11,000 | $55,000 |
| deposit interest | $519 | $520 | $520 | $520 | $78 | - | - | - | - | - | $2,000 |
| gst hst rebate | - | - | - | - | $24,000 | - | - | - | - | - | $24,000 |
| total income return | $36,000 | $38,000 | $40,000 | $42,000 | $84,000 | $66,000 | $69,000 | $72,000 | $76,000 | $80,000 | $601,000 |
Expense/ Investment
| Category | Y1 | Y2 | Y3 | Y4 | Y5 | Y6 | Y7 | Y8 | Y9 | Y10 | Total |
|---|---|---|---|---|---|---|---|---|---|---|---|
| deposit | $10,000 | - | - | - | - | - | - | - | - | - | $10,000 |
| remaining balance payment | - | - | - | - | $126,000 | - | - | - | - | - | $126,000 |
| closing cost | - | - | - | - | $51,000 | - | - | - | - | - | $51,000 |
| operating expense | - | - | - | - | $6,000 | $7,000 | $7,000 | $7,000 | $7,000 | $8,000 | $42,000 |
| mortgage payment | - | - | - | - | $28,000 | $34,000 | $34,000 | $34,000 | $34,000 | $34,000 | $198,000 |
| total expense investment | $10,000 | - | - | - | $210,000 | $41,000 | $41,000 | $41,000 | $41,000 | $42,000 | $426,000 |
Other
| Category | Y1 | Y2 | Y3 | Y4 | Y5 | Y6 | Y7 | Y8 | Y9 | Y10 | Total |
|---|---|---|---|---|---|---|---|---|---|---|---|
| net gain loss | $26,000 | $38,000 | $40,000 | $42,000 | -$126,628 | $25,000 | $28,000 | $31,000 | $35,000 | $38,000 | $174,000 |
| cumulative roi | $357 | $733 | $1,000 | $2,000 | $111 | $120 | $128 | $136 | $144 | $151 | $5,000 |
Park Place Condos
Address: Vaughan, Ontario
Price Range: $678,000 - $1,027,000
Avail. suites: 11
1—2 bd
477—905 SqFt