Suite number:
A1
Project:
Address:
Oro Medonte, Ontario
Developer:
Freed Developments
Property type:
condo
Bathrooms:
1
Bedrooms:
0
Size:
356 sqft
Occupancy Date:
Dec 2025
Price, CAD
$544,900
Available
ROI
Want to own a unit? —
Investment Period: 5 years
Yearly Return on Investment in Year 5
16.93%
Cumulative Return on Investment in Year 5
84.36%
Property Price at the End of Year 5
$702,000
Deposit Schedule
$10,000 at Signing
Total up to 5% in 30 days
$27,245
2.5% in 120 days
$13,623
2.5% in 180 days
$13,623
10% on Occupancy
$54,490
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 | $37,000 | $38,000 | $40,000 | $42,000 | $45,000 | $360,000 |
| rent income | - | $6,000 | $6,000 | $7,000 | $7,000 | $7,000 | $8,000 | $8,000 | $8,000 | $9,000 | $66,000 |
| mortgage principal reduction | - | $6,000 | $7,000 | $8,000 | $8,000 | $8,000 | $9,000 | $9,000 | $10,000 | $10,000 | $75,000 |
| deposit interest | $2,000 | $70 | - | - | - | - | - | - | - | - | $2,000 |
| gst hst rebate | - | $24,000 | - | - | - | - | - | - | - | - | $24,000 |
| total income return | $31,000 | $66,000 | $45,000 | $47,000 | $50,000 | $52,000 | $55,000 | $58,000 | $60,000 | $63,000 | $528,000 |
Expense/ Investment
| Category | Y1 | Y2 | Y3 | Y4 | Y5 | Y6 | Y7 | Y8 | Y9 | Y10 | Total |
|---|---|---|---|---|---|---|---|---|---|---|---|
| deposit | $54,000 | $54,000 | - | - | - | - | - | - | - | - | $109,000 |
| remaining balance payment | - | - | - | - | - | - | - | - | - | - | - |
| closing cost | - | $46,000 | - | - | - | - | - | - | - | - | $46,000 |
| operating expense | - | $5,000 | $6,000 | $6,000 | $6,000 | $7,000 | $7,000 | $7,000 | $7,000 | $7,000 | $59,000 |
| mortgage payment | - | $24,000 | $27,000 | $27,000 | $27,000 | $27,000 | $27,000 | $27,000 | $27,000 | $27,000 | $236,000 |
| total expense investment | $54,000 | $130,000 | $32,000 | $33,000 | $33,000 | $33,000 | $33,000 | $33,000 | $34,000 | $34,000 | $450,000 |
Other
| Category | Y1 | Y2 | Y3 | Y4 | Y5 | Y6 | Y7 | Y8 | Y9 | Y10 | Total |
|---|---|---|---|---|---|---|---|---|---|---|---|
| net gain loss | -$23,955 | -$64,441 | $13,000 | $15,000 | $17,000 | $19,000 | $22,000 | $24,000 | $27,000 | $30,000 | $77,000 |
| cumulative roi | $56 | $52 | $65 | $75 | $84 | $93 | $100 | $108 | $115 | $122 | $869 |
Horseshoe Residences
Address: Oro Medonte, Ontario
Price Range: $545,000 - $1,030,000
Avail. suites: 11
0—2 bd
356—773 SqFt