Suite number:
Chanel
Project:
Address:
St. Catharines, Ontario
Developer:
Pinewood Niagara Builders
Property type:
condo
Floor plan:
Bathrooms:
2
Bedrooms:
2
Size:
1696 sqft
Occupancy Date:
Mar 2026
Price, CAD
$1,344,600
Available
ROI
Want to own a unit? —
Investment Period: 5 years
Yearly Return on Investment in Year 5
21.52%
Cumulative Return on Investment in Year 5
101.11%
Property Price at the End of Year 5
$1,732,000
Deposit Schedule
$20,000 at Signing
Total up to 5% in 30 days
$67,230
5% in 60 days
$67,230
2.5% in 120 days
$33,615
2.5% on Occupancy
$33,615
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 | $70,000 | $74,000 | $77,000 | $81,000 | $86,000 | $90,000 | $95,000 | $100,000 | $105,000 | $110,000 | $888,000 |
| rent income | $17,000 | $50,000 | $52,000 | $55,000 | $57,000 | $60,000 | $62,000 | $65,000 | $68,000 | $70,000 | $556,000 |
| mortgage principal reduction | $5,000 | $17,000 | $18,000 | $19,000 | $19,000 | $20,000 | $21,000 | $22,000 | $23,000 | $25,000 | $190,000 |
| deposit interest | $4,000 | - | - | - | - | - | - | - | - | - | $4,000 |
| gst hst rebate | $24,000 | - | - | - | - | - | - | - | - | - | $24,000 |
| total income return | $120,000 | $141,000 | $148,000 | $155,000 | $162,000 | $170,000 | $178,000 | $187,000 | $196,000 | $205,000 | $1,661,000 |
Expense/ Investment
| Category | Y1 | Y2 | Y3 | Y4 | Y5 | Y6 | Y7 | Y8 | Y9 | Y10 | Total |
|---|---|---|---|---|---|---|---|---|---|---|---|
| deposit | $202,000 | - | - | - | - | - | - | - | - | - | $202,000 |
| remaining balance payment | $67,000 | - | - | - | - | - | - | - | - | - | $67,000 |
| closing cost | $64,000 | - | - | - | - | - | - | - | - | - | $64,000 |
| operating expense | $8,000 | $23,000 | $23,000 | $24,000 | $24,000 | $25,000 | $26,000 | $26,000 | $27,000 | $27,000 | $233,000 |
| mortgage payment | $22,000 | $67,000 | $67,000 | $67,000 | $67,000 | $67,000 | $67,000 | $67,000 | $67,000 | $67,000 | $628,000 |
| total expense investment | $363,000 | $90,000 | $91,000 | $91,000 | $92,000 | $92,000 | $93,000 | $94,000 | $94,000 | $95,000 | $1,194,000 |
Other
| Category | Y1 | Y2 | Y3 | Y4 | Y5 | Y6 | Y7 | Y8 | Y9 | Y10 | Total |
|---|---|---|---|---|---|---|---|---|---|---|---|
| net gain loss | -$243,048 | $51,000 | $57,000 | $63,000 | $70,000 | $78,000 | $85,000 | $93,000 | $102,000 | $111,000 | $467,000 |
| cumulative roi | $30 | $51 | $69 | $86 | $101 | $116 | $131 | $145 | $160 | $175 | $1,000 |
Coveteur
Address: St. Catharines, Ontario
Price Range: $850,000 - $1,345,000
Avail. suites: 20
1—2 bd
1135—1696 SqFt