Suite number:
Balmoral Alt1 (Podium)
Project:
Address:
Hamilton, Ontario
Developer:
Rosehaven Homes
Property type:
condo
Bathrooms:
1
Bedrooms:
1
Size:
461 sqft
Occupancy Date:
Mar 2028
Price, CAD
$534,990
Available
ROI
Want to own a unit? —
Investment Period: 5 years
Yearly Return on Investment in Year 5
22.40%
Cumulative Return on Investment in Year 5
107.83%
Property Price at the End of Year 5
$689,000
Deposit Schedule
$10,000 at Signing
Total up to 5% in 0 days
$26,750
5% in 30 days
$26,750
10% on Occupancy
$53,499
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 | $29,000 | $31,000 | $32,000 | $34,000 | $36,000 | $38,000 | $40,000 | $42,000 | $44,000 | $353,000 |
| rent income | - | - | - | $5,000 | $8,000 | $8,000 | $8,000 | $9,000 | $9,000 | $9,000 | $56,000 |
| mortgage principal reduction | - | - | - | $5,000 | $7,000 | $7,000 | $8,000 | $8,000 | $9,000 | $9,000 | $52,000 |
| deposit interest | $2,000 | $3,000 | $3,000 | $863 | - | - | - | - | - | - | $8,000 |
| gst hst rebate | - | - | - | $24,000 | - | - | - | - | - | - | $24,000 |
| total income return | $30,000 | $32,000 | $34,000 | $67,000 | $49,000 | $51,000 | $54,000 | $56,000 | $59,000 | $62,000 | $494,000 |
Expense/ Investment
| Category | Y1 | Y2 | Y3 | Y4 | Y5 | Y6 | Y7 | Y8 | Y9 | Y10 | Total |
|---|---|---|---|---|---|---|---|---|---|---|---|
| deposit | $53,000 | - | - | $53,000 | - | - | - | - | - | - | $107,000 |
| remaining balance payment | - | - | - | - | - | - | - | - | - | - | - |
| closing cost | - | - | - | $46,000 | - | - | - | - | - | - | $46,000 |
| operating expense | - | - | - | $4,000 | $6,000 | $6,000 | $7,000 | $7,000 | $7,000 | $7,000 | $44,000 |
| mortgage payment | - | - | - | $17,000 | $26,000 | $26,000 | $26,000 | $26,000 | $26,000 | $26,000 | $173,000 |
| total expense investment | $53,000 | - | - | $121,000 | $32,000 | $32,000 | $33,000 | $33,000 | $33,000 | $33,000 | $371,000 |
Other
| Category | Y1 | Y2 | Y3 | Y4 | Y5 | Y6 | Y7 | Y8 | Y9 | Y10 | Total |
|---|---|---|---|---|---|---|---|---|---|---|---|
| net gain loss | -$23,837 | $32,000 | $34,000 | -$54,339 | $17,000 | $19,000 | $21,000 | $24,000 | $26,000 | $29,000 | $123,000 |
| cumulative roi | $55 | $115 | $178 | $99 | $108 | $116 | $123 | $130 | $137 | $144 | $1,000 |
The Rebecca
Address: Hamilton, Ontario
Price Range: $516,000 - $825,000
Avail. suites: 53
1—2 bd
425—788 SqFt