Suite number:
314 - Glasgow
Project:
Address:
Bradford West Gwillimbury, Ontario
Developer:
GCL Builds
Property type:
condo
Floor plan:
Bathrooms:
2
Bedrooms:
3
Size:
912 sqft
Occupancy Date:
Apr 2027
Price, CAD
$749,990
Available
ROI
Want to own a unit? —
Investment Period: 5 years
Yearly Return on Investment in Year 5
23.15%
Cumulative Return on Investment in Year 5
112.15%
Property Price at the End of Year 5
$966,000
Deposit Schedule
$5,000 at Signing
Total up to 5% in 30 days
$37,500
5% in 90 days
$37,500
10% on Occupancy
$74,999
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 | $39,000 | $41,000 | $43,000 | $45,000 | $48,000 | $50,000 | $53,000 | $56,000 | $59,000 | $62,000 | $495,000 |
| rent income | - | $16,000 | $33,000 | $34,000 | $35,000 | $37,000 | $38,000 | $40,000 | $42,000 | $44,000 | $319,000 |
| mortgage principal reduction | - | $5,000 | $9,000 | $10,000 | $10,000 | $11,000 | $11,000 | $12,000 | $13,000 | $13,000 | $95,000 |
| deposit interest | $3,000 | $4,000 | - | - | - | - | - | - | - | - | $7,000 |
| gst hst rebate | - | $24,000 | - | - | - | - | - | - | - | - | $24,000 |
| total income return | $42,000 | $89,000 | $85,000 | $89,000 | $94,000 | $98,000 | $103,000 | $108,000 | $113,000 | $118,000 | $940,000 |
Expense/ Investment
| Category | Y1 | Y2 | Y3 | Y4 | Y5 | Y6 | Y7 | Y8 | Y9 | Y10 | Total |
|---|---|---|---|---|---|---|---|---|---|---|---|
| deposit | $75,000 | $75,000 | - | - | - | - | - | - | - | - | $150,000 |
| remaining balance payment | - | - | - | - | - | - | - | - | - | - | - |
| closing cost | - | $52,000 | - | - | - | - | - | - | - | - | $52,000 |
| operating expense | - | $6,000 | $12,000 | $13,000 | $13,000 | $13,000 | $14,000 | $14,000 | $14,000 | $15,000 | $115,000 |
| mortgage payment | - | $19,000 | $38,000 | $38,000 | $38,000 | $38,000 | $38,000 | $38,000 | $38,000 | $38,000 | $319,000 |
| total expense investment | $75,000 | $152,000 | $50,000 | $50,000 | $51,000 | $51,000 | $51,000 | $52,000 | $52,000 | $52,000 | $636,000 |
Other
| Category | Y1 | Y2 | Y3 | Y4 | Y5 | Y6 | Y7 | Y8 | Y9 | Y10 | Total |
|---|---|---|---|---|---|---|---|---|---|---|---|
| net gain loss | -$32,725 | -$62,475 | $35,000 | $39,000 | $43,000 | $47,000 | $52,000 | $56,000 | $61,000 | $66,000 | $304,000 |
| cumulative roi | $56 | $57 | $77 | $95 | $112 | $129 | $146 | $164 | $182 | $201 | $1,000 |
Holland Haus
Address: Bradford West Gwillimbury, Ontario
Price Range: $520,000 - $880,000
Avail. suites: 28
1—3 bd
477—1137 SqFt