Suite number:
Fresh - Lot 17
Project:
Address:
Barrie, Ontario
Developer:
SEAN
Property type:
townhouse
Floor plan:
Bathrooms:
3
Bedrooms:
4
Size:
2156 sqft
Occupancy Date:
Jun 2025
Price, CAD
$859,990
Available
ROI
Want to own a unit? —
Investment Period: 5 years
Yearly Return on Investment in Year 5
36.37%
Cumulative Return on Investment in Year 5
164.28%
Property Price at the End of Year 5
$1,108,000
Deposit Schedule
$5 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 | $45,000 | $47,000 | $49,000 | $52,000 | $55,000 | $58,000 | $61,000 | $64,000 | $67,000 | $71,000 | $568,000 |
| rent income | $44,000 | $77,000 | $80,000 | $84,000 | $88,000 | $91,000 | $95,000 | $99,000 | $104,000 | $108,000 | $871,000 |
| mortgage principal reduction | $6,000 | $11,000 | $11,000 | $12,000 | $13,000 | $13,000 | $14,000 | $15,000 | $15,000 | $16,000 | $126,000 |
| deposit interest | $731 | - | - | - | - | - | - | - | - | - | $731 |
| gst hst rebate | $24,000 | - | - | - | - | - | - | - | - | - | $24,000 |
| total income return | $119,000 | $135,000 | $141,000 | $148,000 | $155,000 | $162,000 | $170,000 | $178,000 | $186,000 | $195,000 | $1,589,000 |
Expense/ Investment
| Category | Y1 | Y2 | Y3 | Y4 | Y5 | Y6 | Y7 | Y8 | Y9 | Y10 | Total |
|---|---|---|---|---|---|---|---|---|---|---|---|
| deposit | $43,000 | - | - | - | - | - | - | - | - | - | $43,000 |
| remaining balance payment | $129,000 | - | - | - | - | - | - | - | - | - | $129,000 |
| closing cost | $54,000 | - | - | - | - | - | - | - | - | - | $54,000 |
| operating expense | $16,000 | $28,000 | $28,000 | $29,000 | $30,000 | $31,000 | $31,000 | $32,000 | $33,000 | $34,000 | $292,000 |
| mortgage payment | $25,000 | $43,000 | $43,000 | $43,000 | $43,000 | $43,000 | $43,000 | $43,000 | $43,000 | $43,000 | $413,000 |
| total expense investment | $267,000 | $71,000 | $72,000 | $72,000 | $73,000 | $74,000 | $74,000 | $75,000 | $76,000 | $77,000 | $931,000 |
Other
| Category | Y1 | Y2 | Y3 | Y4 | Y5 | Y6 | Y7 | Y8 | Y9 | Y10 | Total |
|---|---|---|---|---|---|---|---|---|---|---|---|
| net gain loss | -$147,789 | $64,000 | $70,000 | $76,000 | $82,000 | $89,000 | $95,000 | $102,000 | $110,000 | $118,000 | $658,000 |
| cumulative roi | $35 | $63 | $94 | $128 | $164 | $204 | $246 | $291 | $340 | $392 | $2,000 |
Rainwater @ 339 Veterans
Address: Barrie, Ontario
Price Range: $770,000 - $860,000
Avail. suites: 5
2—4 bd
1245—2156 SqFt