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
23.33%
Cumulative Return on Investment in Year 5
111.72%
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
2.5% in 540 days
$18,750
2.5% in 600 days
$18,750
5% on Occupancy
$37,500
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 | $58,000 | $62,000 | $495,000 |
| rent income | - | $8,000 | $32,000 | $34,000 | $35,000 | $37,000 | $38,000 | $40,000 | $41,000 | $43,000 | $308,000 |
| mortgage principal reduction | - | $2,000 | $9,000 | $10,000 | $10,000 | $11,000 | $11,000 | $12,000 | $12,000 | $13,000 | $91,000 |
| deposit interest | $3,000 | $3,000 | - | - | - | - | - | - | - | - | $6,000 |
| gst hst rebate | - | $24,000 | - | - | - | - | - | - | - | - | $24,000 |
| total income return | $42,000 | $78,000 | $85,000 | $89,000 | $93,000 | $98,000 | $102,000 | $107,000 | $112,000 | $118,000 | $924,000 |
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 | - | $3,000 | $12,000 | $13,000 | $13,000 | $13,000 | $14,000 | $14,000 | $14,000 | $15,000 | $111,000 |
| mortgage payment | - | $9,000 | $38,000 | $38,000 | $38,000 | $38,000 | $38,000 | $38,000 | $38,000 | $38,000 | $310,000 |
| total expense investment | $75,000 | $139,000 | $50,000 | $50,000 | $51,000 | $51,000 | $51,000 | $51,000 | $52,000 | $52,000 | $623,000 |
Other
| Category | Y1 | Y2 | Y3 | Y4 | Y5 | Y6 | Y7 | Y8 | Y9 | Y10 | Total |
|---|---|---|---|---|---|---|---|---|---|---|---|
| net gain loss | -$33,176 | -$61,063 | $35,000 | $39,000 | $43,000 | $47,000 | $51,000 | $56,000 | $61,000 | $66,000 | $301,000 |
| cumulative roi | $56 | $56 | $76 | $94 | $112 | $129 | $146 | $163 | $182 | $200 | $1,000 |
Holland Haus
Address: Bradford West Gwillimbury, Ontario
Price Range: $520,000 - $850,000
Avail. suites: 30
1—3 bd
477—1137 SqFt