Suite number:
Model Bs3
Project:
Address:
Meaford, Ontario
Developer:
AvranceCorp Development
Property type:
condo
Floor plan:
Bathrooms:
1.5
Bedrooms:
1.5
Size:
921 sqft
Occupancy Date:
Dec 2028
Price, CAD
$728,990
Available
ROI
Want to own a unit? —
Investment Period: 5 years
Yearly Return on Investment in Year 5
39.10%
Cumulative Return on Investment in Year 5
124.79%
Property Price at the End of Year 5
$939,000
Deposit Schedule
$5 at Signing
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 | $46,000 | $49,000 | $51,000 | $54,000 | $57,000 | $60,000 | $481,000 |
| rent income | - | - | - | - | $27,000 | $33,000 | $35,000 | $36,000 | $38,000 | $39,000 | $208,000 |
| mortgage principal reduction | - | - | - | - | $7,000 | $9,000 | $10,000 | $10,000 | $11,000 | $11,000 | $59,000 |
| deposit interest | $2,000 | $2,000 | $2,000 | $2,000 | $283 | - | - | - | - | - | $8,000 |
| gst hst rebate | - | - | - | - | $24,000 | - | - | - | - | - | $24,000 |
| total income return | $40,000 | $42,000 | $44,000 | $46,000 | $105,000 | $92,000 | $96,000 | $101,000 | $105,000 | $111,000 | $780,000 |
Expense/ Investment
| Category | Y1 | Y2 | Y3 | Y4 | Y5 | Y6 | Y7 | Y8 | Y9 | Y10 | Total |
|---|---|---|---|---|---|---|---|---|---|---|---|
| deposit | $36,000 | - | - | - | - | - | - | - | - | - | $36,000 |
| remaining balance payment | - | - | - | - | $109,000 | - | - | - | - | - | $109,000 |
| closing cost | - | - | - | - | $52,000 | - | - | - | - | - | $52,000 |
| operating expense | - | - | - | - | $8,000 | $10,000 | $10,000 | $10,000 | $11,000 | $11,000 | $59,000 |
| mortgage payment | - | - | - | - | $30,000 | $37,000 | $37,000 | $37,000 | $37,000 | $37,000 | $213,000 |
| total expense investment | $36,000 | - | - | - | $199,000 | $46,000 | $47,000 | $47,000 | $47,000 | $47,000 | $470,000 |
Other
| Category | Y1 | Y2 | Y3 | Y4 | Y5 | Y6 | Y7 | Y8 | Y9 | Y10 | Total |
|---|---|---|---|---|---|---|---|---|---|---|---|
| net gain loss | $3,000 | $42,000 | $44,000 | $46,000 | -$94,343 | $45,000 | $49,000 | $54,000 | $58,000 | $63,000 | $311,000 |
| cumulative roi | $109 | $223 | $344 | $470 | $125 | $145 | $164 | $184 | $205 | $227 | $2,000 |
Georgian Bay Harbour
Address: Meaford, Ontario
Price Range: $437,000 - $1,179,000
Avail. suites: 29
1—2.5 bd
551—1500 SqFt