Suite number:
310
Project:
Address:
Hamilton, Ontario
Developer:
Emblem Developments
Property type:
Condo
Floor plan:
Bathrooms:
2
Bedrooms:
3
Size:
888 sqft
Occupancy Date:
Sep 2026
Description:
The Design District - Ionic - Suite 310 3 Bedrooms, 2 Bathrooms Interior: 888 sq.ft. Total: 888 sq.ft.
$882,201
Available
Want to own a unit? —
Investment Period: 5 years
Yearly Return on Investment in Year 5
26.00%
Cumulative Return on Investment in Year 5
121.26%
Property Price at the End of Year 5
$1,132,000
Deposit Schedule
$5,000 at Signing
Total up to 5% in 30 days
$39,110
5% in 366 days
$44,110
10% on Occupancy
$88,220
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 | $45,000 | $47,000 | $50,000 | $52,000 | $55,000 | $58,000 | $61,000 | $64,000 | $67,000 | $70,000 | $569,000 |
rent income | - | - | $22,000 | $45,000 | $47,000 | $49,000 | $51,000 | $53,000 | $55,000 | $58,000 | $380,000 |
mortgage principal reduction | - | - | $5,000 | $11,000 | $11,000 | $12,000 | $12,000 | $13,000 | $14,000 | $14,000 | $93,000 |
deposit interest | -$3 | $5,000 | $3,000 | - | - | - | - | - | - | - | $8,000 |
gst hst rebate | - | - | $24,000 | - | - | - | - | - | - | - | $24,000 |
total income return | $45,000 | $52,000 | $104,000 | $108,000 | $113,000 | $118,000 | $124,000 | $130,000 | $136,000 | $143,000 | $1,073,000 |
Expense/ Investment
Category | Y1 | Y2 | Y3 | Y4 | Y5 | Y6 | Y7 | Y8 | Y9 | Y10 | Total |
---|---|---|---|---|---|---|---|---|---|---|---|
deposit | $88,000 | - | $88,000 | - | - | - | - | - | - | - | $176,000 |
remaining balance payment | - | - | - | - | - | - | - | - | - | - | - |
closing cost | - | - | $54,000 | - | - | - | - | - | - | - | $54,000 |
operating expense | - | - | $7,000 | $13,000 | $14,000 | $14,000 | $15,000 | $15,000 | $16,000 | $16,000 | $110,000 |
mortgage payment | - | - | $23,000 | $45,000 | $45,000 | $45,000 | $45,000 | $45,000 | $45,000 | $45,000 | $341,000 |
total expense investment | $88,000 | - | $171,000 | $59,000 | $59,000 | $60,000 | $60,000 | $61,000 | $61,000 | $62,000 | $680,000 |
Other
Category | Y1 | Y2 | Y3 | Y4 | Y5 | Y6 | Y7 | Y8 | Y9 | Y10 | Total |
---|---|---|---|---|---|---|---|---|---|---|---|
net gain loss | -$42,974 | $52,000 | -$66,917 | $49,000 | $54,000 | $59,000 | $64,000 | $69,000 | $75,000 | $81,000 | $393,000 |
cumulative roi | $51 | $110 | $79 | $100 | $121 | $143 | $164 | $187 | $212 | $238 | $1,000 |
Welcome to The Design District, a new landmark at 41 Wilson St. in the central downtown district of Hamilton that will change the face of the city, forever encapsulating its heart and soul. Ushering in an exciting new chapter for the downtown cor...
Address: Hamilton, Ontario
Price Range: $721,000 - $889,000
Avail. suites: 14
2—3 bd
619—888 SqFt