Suite number:
3103 - Travertine (A) PH
Project:
Address:
Hamilton, Ontario
Developer:
Emblem Developments
Property type:
condo
Floor plan:
Bathrooms:
2
Bedrooms:
2.5
Size:
848 sqft
Occupancy Date:
Nov 2026
Price, CAD
$860,990
Available
ROI
Want to own a unit? —
Investment Period: 5 years
Yearly Return on Investment in Year 5
21.43%
Cumulative Return on Investment in Year 5
102.48%
Property Price at the End of Year 5
$1,109,000
Deposit Schedule
$5,000 at Signing
Total up to 2.5% in 30 days
$21,525
2.5% in 82 days
$21,525
2.5% in 90 days
$21,525
2.5% in 294 days
$21,525
10% on Occupancy
$86,099
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 | $45,000 | $47,000 | $50,000 | $52,000 | $55,000 | $58,000 | $61,000 | $64,000 | $67,000 | $71,000 | $568,000 |
| rent income | - | $27,000 | $31,000 | $32,000 | $33,000 | $35,000 | $36,000 | $38,000 | $40,000 | $41,000 | $314,000 |
| mortgage principal reduction | - | $10,000 | $11,000 | $12,000 | $12,000 | $13,000 | $13,000 | $14,000 | $15,000 | $15,000 | $115,000 |
| deposit interest | $4,000 | $12 | - | - | - | - | - | - | - | - | $4,000 |
| gst hst rebate | - | $24,000 | - | - | - | - | - | - | - | - | $24,000 |
| total income return | $48,000 | $108,000 | $91,000 | $96,000 | $101,000 | $105,000 | $111,000 | $116,000 | $122,000 | $127,000 | $1,025,000 |
Expense/ Investment
| Category | Y1 | Y2 | Y3 | Y4 | Y5 | Y6 | Y7 | Y8 | Y9 | Y10 | Total |
|---|---|---|---|---|---|---|---|---|---|---|---|
| deposit | $86,000 | $86,000 | - | - | - | - | - | - | - | - | $172,000 |
| remaining balance payment | - | - | - | - | - | - | - | - | - | - | - |
| closing cost | - | $54,000 | - | - | - | - | - | - | - | - | $54,000 |
| operating expense | - | $11,000 | $12,000 | $12,000 | $12,000 | $13,000 | $13,000 | $13,000 | $14,000 | $14,000 | $113,000 |
| mortgage payment | - | $40,000 | $43,000 | $43,000 | $43,000 | $43,000 | $43,000 | $43,000 | $43,000 | $43,000 | $384,000 |
| total expense investment | $86,000 | $190,000 | $55,000 | $55,000 | $55,000 | $56,000 | $56,000 | $56,000 | $57,000 | $57,000 | $724,000 |
Other
| Category | Y1 | Y2 | Y3 | Y4 | Y5 | Y6 | Y7 | Y8 | Y9 | Y10 | Total |
|---|---|---|---|---|---|---|---|---|---|---|---|
| net gain loss | -$37,763 | -$82,414 | $37,000 | $41,000 | $45,000 | $50,000 | $54,000 | $60,000 | $65,000 | $70,000 | $301,000 |
| cumulative roi | $56 | $53 | $71 | $87 | $102 | $117 | $132 | $146 | $161 | $176 | $1,000 |
The Design District Condos
Address: Hamilton, Ontario
Price Range: $479,000 - $951,000
Avail. suites: 78
0—3 bd
369—1012 SqFt