Suite number:

Blair

Address:
Whitby, Ontario
Developer:
Brookfield Residential
Property type:
condo
Bathrooms:
2
Bedrooms:
2
Size:
898 sqft
Occupancy Date:
Dec 2024
Price, CAD
$802,900
Available
ROI
Want to own a unit? —
Investment Period: 5 years
Yearly Return on Investment in Year 5

19.79%

Cumulative Return on Investment in Year 5

97.03%

Property Price at the End of Year 5

$1,034,000

Deposit Schedule
$5,000 at Signing
Total up to 5% in 30 days
$40,145
Net Gain (Loss)
Get Expert Advice
Property Price Appreciation
Investment Details (10-Year Period)
Income/Return
CategoryY1Y2Y3Y4Y5Y6Y7Y8Y9Y10Total
property price appreciation$42,000$44,000$46,000$49,000$51,000$54,000$57,000$60,000$63,000$66,000$530,000
rent income$24,000$27,000$28,000$30,000$31,000$32,000$34,000$35,000$37,000$38,000$317,000
mortgage principal reduction$9,000$11,000$11,000$12,000$12,000$13,000$14,000$14,000$15,000$15,000$127,000
deposit interest-----------
gst hst rebate$24,000---------$24,000
total income return$99,000$82,000$86,000$90,000$94,000$99,000$104,000$109,000$114,000$120,000$997,000
Expense/ Investment
CategoryY1Y2Y3Y4Y5Y6Y7Y8Y9Y10Total
deposit$40,000---------$40,000
remaining balance payment$120,000---------$120,000
closing cost$52,000---------$52,000
operating expense$10,000$12,000$12,000$12,000$13,000$13,000$14,000$14,000$14,000$15,000$129,000
mortgage payment$36,000$39,000$39,000$39,000$39,000$39,000$39,000$39,000$39,000$39,000$387,000
total expense investment$258,000$51,000$51,000$51,000$52,000$52,000$53,000$53,000$54,000$54,000$729,000
Other
CategoryY1Y2Y3Y4Y5Y6Y7Y8Y9Y10Total
net gain loss-$159,080$31,000$35,000$39,000$43,000$47,000$51,000$56,000$61,000$66,000$268,000
cumulative roi$32$51$67$83$97$111$125$138$152$166$1,000
Station No. 3
Address: Whitby, Ontario
Price Range: $535,000 - $970,000
Avail. suites: 22
1—3.5 bd
516—1519 SqFt