Suite number:
A-PH-01 - 2C+D
Project:
Address:
Markham, Ontario
Developer:
Liberty Development Corporation
Property type:
condo
Floor plan:
Bathrooms:
2
Bedrooms:
2.5
Size:
1112 sqft
Occupancy Date:
Apr 2026
Price, CAD
$1,065,800
Available
ROI
Want to own a unit? —
Investment Period: 5 years
Yearly Return on Investment in Year 5
21.95%
Cumulative Return on Investment in Year 5
103.58%
Property Price at the End of Year 5
$1,374,000
Deposit Schedule
$5,000 at Signing
Total up to 5% in 30 days
$53,290
2.5% in 180 days
$26,645
12.5% on Occupancy
$133,225
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 | $56,000 | $58,000 | $61,000 | $65,000 | $68,000 | $71,000 | $75,000 | $79,000 | $83,000 | $87,000 | $704,000 |
| rent income | $3,000 | $39,000 | $41,000 | $42,000 | $44,000 | $46,000 | $48,000 | $50,000 | $52,000 | $55,000 | $421,000 |
| mortgage principal reduction | $1,000 | $13,000 | $14,000 | $15,000 | $15,000 | $16,000 | $17,000 | $18,000 | $18,000 | $19,000 | $146,000 |
| deposit interest | $3,000 | - | - | - | - | - | - | - | - | - | $3,000 |
| gst hst rebate | $24,000 | - | - | - | - | - | - | - | - | - | $24,000 |
| total income return | $87,000 | $110,000 | $116,000 | $121,000 | $127,000 | $134,000 | $140,000 | $147,000 | $154,000 | $161,000 | $1,297,000 |
Expense/ Investment
| Category | Y1 | Y2 | Y3 | Y4 | Y5 | Y6 | Y7 | Y8 | Y9 | Y10 | Total |
|---|---|---|---|---|---|---|---|---|---|---|---|
| deposit | $213,000 | - | - | - | - | - | - | - | - | - | $213,000 |
| remaining balance payment | - | - | - | - | - | - | - | - | - | - | - |
| closing cost | $58,000 | - | - | - | - | - | - | - | - | - | $58,000 |
| operating expense | $1,000 | $15,000 | $15,000 | $16,000 | $16,000 | $17,000 | $17,000 | $17,000 | $18,000 | $18,000 | $151,000 |
| mortgage payment | $4,000 | $53,000 | $53,000 | $53,000 | $53,000 | $53,000 | $53,000 | $53,000 | $53,000 | $53,000 | $485,000 |
| total expense investment | $277,000 | $68,000 | $69,000 | $69,000 | $70,000 | $70,000 | $70,000 | $71,000 | $71,000 | $72,000 | $907,000 |
Other
| Category | Y1 | Y2 | Y3 | Y4 | Y5 | Y6 | Y7 | Y8 | Y9 | Y10 | Total |
|---|---|---|---|---|---|---|---|---|---|---|---|
| net gain loss | -$190,546 | $42,000 | $47,000 | $52,000 | $58,000 | $64,000 | $70,000 | $76,000 | $83,000 | $90,000 | $390,000 |
| cumulative roi | $31 | $52 | $70 | $87 | $104 | $119 | $135 | $150 | $166 | $182 | $1,000 |
Joy Station Condos
Address: Markham, Ontario
Price Range: $519,000 - $1,489,000
Avail. suites: 21
1—4 bd
486—1848 SqFt