Suite number:
1119 (Tower 2)
Project:
Address:
Vaughan, Ontario
Developer:
Primont Homes
Property type:
condo
Floor plan:
Bathrooms:
2
Bedrooms:
1.5
Size:
650 sqft
Occupancy Date:
Mar 2026
Price, CAD
$741,900
Available
ROI
Want to own a unit? —
Investment Period: 5 years
Yearly Return on Investment in Year 5
20.55%
Cumulative Return on Investment in Year 5
97.81%
Property Price at the End of Year 5
$956,000
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 | $38,000 | $41,000 | $43,000 | $45,000 | $47,000 | $50,000 | $52,000 | $55,000 | $58,000 | $61,000 | $490,000 |
| rent income | - | $15,000 | $23,000 | $24,000 | $25,000 | $26,000 | $28,000 | $29,000 | $30,000 | $31,000 | $233,000 |
| mortgage principal reduction | - | $6,000 | $9,000 | $10,000 | $10,000 | $11,000 | $11,000 | $12,000 | $13,000 | $13,000 | $96,000 |
| deposit interest | $518 | $160 | - | - | - | - | - | - | - | - | $678 |
| gst hst rebate | - | $24,000 | - | - | - | - | - | - | - | - | $24,000 |
| total income return | $39,000 | $86,000 | $75,000 | $79,000 | $83,000 | $87,000 | $91,000 | $96,000 | $100,000 | $105,000 | $843,000 |
Expense/ Investment
| Category | Y1 | Y2 | Y3 | Y4 | Y5 | Y6 | Y7 | Y8 | Y9 | Y10 | Total |
|---|---|---|---|---|---|---|---|---|---|---|---|
| deposit | $10,000 | - | - | - | - | - | - | - | - | - | $10,000 |
| remaining balance payment | - | $138,000 | - | - | - | - | - | - | - | - | $138,000 |
| closing cost | - | $52,000 | - | - | - | - | - | - | - | - | $52,000 |
| operating expense | - | $6,000 | $9,000 | $10,000 | $10,000 | $10,000 | $10,000 | $11,000 | $11,000 | $11,000 | $88,000 |
| mortgage payment | - | $25,000 | $37,000 | $37,000 | $37,000 | $37,000 | $37,000 | $37,000 | $37,000 | $37,000 | $322,000 |
| total expense investment | $10,000 | $221,000 | $47,000 | $47,000 | $47,000 | $47,000 | $47,000 | $48,000 | $48,000 | $48,000 | $610,000 |
Other
| Category | Y1 | Y2 | Y3 | Y4 | Y5 | Y6 | Y7 | Y8 | Y9 | Y10 | Total |
|---|---|---|---|---|---|---|---|---|---|---|---|
| net gain loss | $29,000 | -$135,197 | $29,000 | $32,000 | $36,000 | $40,000 | $44,000 | $48,000 | $53,000 | $57,000 | $233,000 |
| cumulative roi | $390 | $51 | $68 | $84 | $98 | $111 | $124 | $137 | $150 | $163 | $1,000 |
SXSW Condos
Address: Vaughan, Ontario
Price Range: $530,000 - $965,000
Avail. suites: 34
0—2.5 bd
412—809 SqFt