Suite number:

4403

Address:
Pickering, Ontario
Developer:
Tribute Communities
Property type:
condo
Bathrooms:
2
Bedrooms:
2
Size:
737 sqft
Occupancy Date:
May 2026
Price, CAD
$871,000
Available
ROI
Want to own a unit? —
Investment Period: 5 years
Yearly Return on Investment in Year 5

20.88%

Cumulative Return on Investment in Year 5

98.04%

Property Price at the End of Year 5

$1,122,000

Deposit Schedule
$10,000 at Signing
Total up to 1% in 30 days
$8,710
1% in 60 days
$8,710
1% in 90 days
$8,710
1% in 120 days
$8,710
1% in 150 days
$8,710
Net Gain (Loss)
Get Expert Advice
Property Price Appreciation
Investment Details (10-Year Period)
Income/Return
CategoryY1Y2Y3Y4Y5Y6Y7Y8Y9Y10Total
property price appreciation$45,000$48,000$50,000$53,000$55,000$58,000$61,000$65,000$68,000$71,000$575,000
rent income-$11,000$22,000$23,000$24,000$25,000$26,000$27,000$28,000$30,000$216,000
mortgage principal reduction-$6,000$11,000$12,000$13,000$13,000$14,000$14,000$15,000$16,000$114,000
deposit interest$2,000$975--------$3,000
gst hst rebate-$24,000--------$24,000
total income return$47,000$89,000$84,000$88,000$92,000$96,000$101,000$106,000$111,000$117,000$931,000
Expense/ Investment
CategoryY1Y2Y3Y4Y5Y6Y7Y8Y9Y10Total
deposit$44,000$9,000--------$52,000
remaining balance payment-$122,000--------$122,000
closing cost-$53,000--------$53,000
operating expense-$5,000$10,000$10,000$11,000$11,000$11,000$12,000$12,000$12,000$93,000
mortgage payment-$21,000$42,000$42,000$42,000$42,000$42,000$42,000$42,000$42,000$360,000
total expense investment$44,000$210,000$52,000$53,000$53,000$53,000$54,000$54,000$54,000$55,000$681,000
Other
CategoryY1Y2Y3Y4Y5Y6Y7Y8Y9Y10Total
net gain loss$3,000-$120,644$31,000$35,000$39,000$43,000$48,000$52,000$57,000$62,000$251,000
cumulative roi$108$53$70$85$98$110$122$133$145$156$1,000
VuPoint Condos
Address: Pickering, Ontario
Price Range: $629,000 - $970,000
Avail. suites: 17
1—3 bd
453—861 SqFt