Suite number:
Coral
Project:
Address:
Niagara Falls, Ontario
Developer:
Delta Builders
Property type:
condo
Bathrooms:
1
Bedrooms:
1
Size:
892 sqft
Occupancy Date:
Mar 2026
Price, CAD
$542,959
Available
ROI
Want to own a unit? —
Investment Period: 5 years
Yearly Return on Investment in Year 5
21.32%
Cumulative Return on Investment in Year 5
105.49%
Property Price at the End of Year 5
$699,000
Deposit Schedule
$5,000 at Signing
Total up to 0% in 30 days
$5,000
2.5% in 120 days
$13,574
2.5% in 180 days
$13,574
2.5% in 360 days
$13,574
7.5% on Occupancy
$40,722
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 | $28,000 | $30,000 | $31,000 | $33,000 | $35,000 | $36,000 | $38,000 | $40,000 | $42,000 | $45,000 | $358,000 |
| rent income | - | $14,000 | $21,000 | $22,000 | $23,000 | $24,000 | $25,000 | $27,000 | $28,000 | $29,000 | $214,000 |
| mortgage principal reduction | - | $5,000 | $7,000 | $8,000 | $8,000 | $8,000 | $9,000 | $9,000 | $9,000 | $10,000 | $73,000 |
| deposit interest | $2,000 | $640 | - | - | - | - | - | - | - | - | $2,000 |
| gst hst rebate | - | $24,000 | - | - | - | - | - | - | - | - | $24,000 |
| total income return | $30,000 | $73,000 | $60,000 | $63,000 | $66,000 | $69,000 | $72,000 | $76,000 | $79,000 | $83,000 | $671,000 |
Expense/ Investment
| Category | Y1 | Y2 | Y3 | Y4 | Y5 | Y6 | Y7 | Y8 | Y9 | Y10 | Total |
|---|---|---|---|---|---|---|---|---|---|---|---|
| deposit | $46,000 | $41,000 | - | - | - | - | - | - | - | - | $86,000 |
| remaining balance payment | - | $22,000 | - | - | - | - | - | - | - | - | $22,000 |
| closing cost | - | $46,000 | - | - | - | - | - | - | - | - | $46,000 |
| operating expense | - | $6,000 | $9,000 | $9,000 | $9,000 | $9,000 | $10,000 | $10,000 | $10,000 | $11,000 | $82,000 |
| mortgage payment | - | $18,000 | $26,000 | $26,000 | $26,000 | $26,000 | $26,000 | $26,000 | $26,000 | $26,000 | $229,000 |
| total expense investment | $46,000 | $132,000 | $35,000 | $35,000 | $36,000 | $36,000 | $36,000 | $36,000 | $37,000 | $37,000 | $466,000 |
Other
| Category | Y1 | Y2 | Y3 | Y4 | Y5 | Y6 | Y7 | Y8 | Y9 | Y10 | Total |
|---|---|---|---|---|---|---|---|---|---|---|---|
| net gain loss | -$15,899 | -$59,503 | $25,000 | $28,000 | $30,000 | $33,000 | $36,000 | $39,000 | $43,000 | $46,000 | $205,000 |
| cumulative roi | $65 | $55 | $73 | $90 | $105 | $121 | $136 | $152 | $168 | $184 | $1,000 |
Zebra Condominiums
Address: Niagara Falls, Ontario
Price Range: $461,000 - $840,000
Avail. suites: 16
1—2 bd
646—1611 SqFt