Suite number:
409 - Athens
Project:
Address:
Bradford West Gwillimbury, Ontario
Developer:
GCL Builds
Property type:
condo
Floor plan:
Bathrooms:
1
Bedrooms:
2
Size:
630 sqft
Occupancy Date:
Apr 2027
Price, CAD
$602,990
Available
ROI
Want to own a unit? —
Investment Period: 5 years
Yearly Return on Investment in Year 5
21.66%
Cumulative Return on Investment in Year 5
105.61%
Property Price at the End of Year 5
$777,000
Deposit Schedule
$5,000 at Signing
Total up to 5% in 30 days
$30,150
5% in 90 days
$30,150
2.5% in 540 days
$15,075
2.5% in 600 days
$15,075
5% on Occupancy
$30,150
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 | $31,000 | $33,000 | $35,000 | $37,000 | $38,000 | $40,000 | $43,000 | $45,000 | $47,000 | $49,000 | $398,000 |
| rent income | - | - | $14,000 | $19,000 | $20,000 | $21,000 | $22,000 | $23,000 | $23,000 | $24,000 | $165,000 |
| mortgage principal reduction | - | - | $6,000 | $8,000 | $8,000 | $8,000 | $9,000 | $9,000 | $10,000 | $10,000 | $68,000 |
| deposit interest | $3,000 | $4,000 | $797 | - | - | - | - | - | - | - | $7,000 |
| gst hst rebate | - | - | $24,000 | - | - | - | - | - | - | - | $24,000 |
| total income return | $34,000 | $37,000 | $79,000 | $63,000 | $66,000 | $70,000 | $73,000 | $77,000 | $80,000 | $84,000 | $663,000 |
Expense/ Investment
| Category | Y1 | Y2 | Y3 | Y4 | Y5 | Y6 | Y7 | Y8 | Y9 | Y10 | Total |
|---|---|---|---|---|---|---|---|---|---|---|---|
| deposit | $60,000 | $30,000 | $30,000 | - | - | - | - | - | - | - | $121,000 |
| remaining balance payment | - | - | - | - | - | - | - | - | - | - | - |
| closing cost | - | - | $49,000 | - | - | - | - | - | - | - | $49,000 |
| operating expense | - | - | $6,000 | $9,000 | $9,000 | $9,000 | $9,000 | $9,000 | $10,000 | $10,000 | $71,000 |
| mortgage payment | - | - | $23,000 | $30,000 | $30,000 | $30,000 | $30,000 | $30,000 | $30,000 | $30,000 | $234,000 |
| total expense investment | $60,000 | $30,000 | $108,000 | $39,000 | $39,000 | $39,000 | $39,000 | $40,000 | $40,000 | $40,000 | $474,000 |
Other
| Category | Y1 | Y2 | Y3 | Y4 | Y5 | Y6 | Y7 | Y8 | Y9 | Y10 | Total |
|---|---|---|---|---|---|---|---|---|---|---|---|
| net gain loss | -$26,326 | $7,000 | -$29,282 | $24,000 | $27,000 | $30,000 | $34,000 | $37,000 | $40,000 | $44,000 | $189,000 |
| cumulative roi | $56 | $78 | $77 | $92 | $106 | $118 | $130 | $142 | $154 | $166 | $1,000 |
Holland Haus
Address: Bradford West Gwillimbury, Ontario
Price Range: $520,000 - $880,000
Avail. suites: 32
1—3 bd
477—1137 SqFt