Suite number:
1304 - E659BF
Project:
Address:
Pickering, Ontario
Developer:
Sevoy Developments
Property type:
condo
Bathrooms:
2
Bedrooms:
2
Size:
659 sqft
Occupancy Date:
Jun 2028
Price, CAD
$704,990
Available
ROI
Want to own a unit? —
Investment Period: 5 years
Yearly Return on Investment in Year 5
26.42%
Cumulative Return on Investment in Year 5
125.87%
Property Price at the End of Year 5
$908,000
Deposit Schedule
$5,000 at Signing
Total up to 2.5% in 30 days
$17,625
2.5% in 120 days
$17,625
2.5% in 240 days
$17,625
2.5% in 360 days
$17,625
2.5% in 720 days
$17,625
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 | $37,000 | $39,000 | $41,000 | $43,000 | $45,000 | $47,000 | $50,000 | $52,000 | $55,000 | $58,000 | $465,000 |
| rent income | - | - | - | $8,000 | $20,000 | $20,000 | $21,000 | $22,000 | $23,000 | $24,000 | $139,000 |
| mortgage principal reduction | - | - | - | $4,000 | $9,000 | $10,000 | $10,000 | $11,000 | $11,000 | $12,000 | $66,000 |
| deposit interest | $3,000 | $5,000 | $7,000 | $3,000 | - | - | - | - | - | - | $18,000 |
| gst hst rebate | - | - | - | $24,000 | - | - | - | - | - | - | $24,000 |
| total income return | $39,000 | $44,000 | $48,000 | $81,000 | $74,000 | $77,000 | $81,000 | $85,000 | $89,000 | $94,000 | $712,000 |
Expense/ Investment
| Category | Y1 | Y2 | Y3 | Y4 | Y5 | Y6 | Y7 | Y8 | Y9 | Y10 | Total |
|---|---|---|---|---|---|---|---|---|---|---|---|
| deposit | $70,000 | $18,000 | $18,000 | $35,000 | - | - | - | - | - | - | $141,000 |
| remaining balance payment | - | - | - | - | - | - | - | - | - | - | - |
| closing cost | - | - | - | $50,000 | - | - | - | - | - | - | $50,000 |
| operating expense | - | - | - | $4,000 | $9,000 | $10,000 | $10,000 | $10,000 | $11,000 | $11,000 | $65,000 |
| mortgage payment | - | - | - | $14,000 | $34,000 | $34,000 | $34,000 | $34,000 | $34,000 | $34,000 | $220,000 |
| total expense investment | $70,000 | $18,000 | $18,000 | $103,000 | $44,000 | $44,000 | $44,000 | $45,000 | $45,000 | $45,000 | $476,000 |
Other
| Category | Y1 | Y2 | Y3 | Y4 | Y5 | Y6 | Y7 | Y8 | Y9 | Y10 | Total |
|---|---|---|---|---|---|---|---|---|---|---|---|
| net gain loss | -$31,252 | $26,000 | $30,000 | -$21,661 | $30,000 | $33,000 | $37,000 | $40,000 | $44,000 | $48,000 | $236,000 |
| cumulative roi | $56 | $94 | $123 | $113 | $126 | $138 | $149 | $160 | $170 | $181 | $1,000 |
1515 Pickering Parkway Condos
Address: Pickering, Ontario
Price Range: $401,000 - $705,000
Avail. suites: 13
0—2 bd
300—659 SqFt