Suite number:
402
Project:
Address:
Hamilton, Ontario
Developer:
Emblem Developments
Property type:
Suite 402
Floor plan:
Bathrooms:
2
Bedrooms:
2
Size:
875 sqft
Occupancy Date:
Sep 2026
Description:
The Design District - Tudor - Suite 402 2 Bedrooms, 2 Bathrooms Interior: 726 sq.ft. Total: 726 sq.ft.
Price, CAD
$750,122
Available
ROI
Want to own a unit? —
Investment Period: 5 years
Yearly Return on Investment in Year 5
36.96%
Cumulative Return on Investment in Year 5
154.63%
Property Price at the End of Year 5
$962,000
Deposit Schedule
$5,000 at Signing
Total up to 5% in 30 days
$32,506
5% in 366 days
$37,506
10% on Occupancy
$75,012
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 | $40,000 | $42,000 | $44,000 | $47,000 | $49,000 | $52,000 | $54,000 | $57,000 | $60,000 | $483,000 |
| rent income | - | - | $32,000 | $66,000 | $69,000 | $72,000 | $75,000 | $79,000 | $82,000 | $85,000 | $561,000 |
| mortgage principal reduction | - | - | $4,000 | $9,000 | $10,000 | $10,000 | $11,000 | $11,000 | $12,000 | $12,000 | $79,000 |
| deposit interest | -$8 | $4,000 | $3,000 | - | - | - | - | - | - | - | $7,000 |
| gst hst rebate | - | - | $24,000 | - | - | - | - | - | - | - | $24,000 |
| total income return | $38,000 | $44,000 | $106,000 | $120,000 | $125,000 | $131,000 | $137,000 | $144,000 | $151,000 | $158,000 | $1,154,000 |
Expense/ Investment
| Category | Y1 | Y2 | Y3 | Y4 | Y5 | Y6 | Y7 | Y8 | Y9 | Y10 | Total |
|---|---|---|---|---|---|---|---|---|---|---|---|
| deposit | $75,000 | - | $75,000 | - | - | - | - | - | - | - | $150,000 |
| remaining balance payment | - | - | - | - | - | - | - | - | - | - | - |
| closing cost | - | - | $51,000 | - | - | - | - | - | - | - | $51,000 |
| operating expense | - | - | $7,000 | $15,000 | $15,000 | $16,000 | $16,000 | $17,000 | $17,000 | $18,000 | $120,000 |
| mortgage payment | - | - | $19,000 | $39,000 | $39,000 | $39,000 | $39,000 | $39,000 | $39,000 | $39,000 | $290,000 |
| total expense investment | $75,000 | - | $152,000 | $53,000 | $54,000 | $54,000 | $55,000 | $55,000 | $56,000 | $56,000 | $611,000 |
Other
| Category | Y1 | Y2 | Y3 | Y4 | Y5 | Y6 | Y7 | Y8 | Y9 | Y10 | Total |
|---|---|---|---|---|---|---|---|---|---|---|---|
| net gain loss | -$36,764 | $44,000 | -$46,546 | $67,000 | $72,000 | $77,000 | $83,000 | $89,000 | $95,000 | $101,000 | $544,000 |
| cumulative roi | $51 | $110 | $83 | $118 | $155 | $194 | $237 | $283 | $331 | $383 | $2,000 |
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