Suite number:
A-208 - 1A (BF)
Project:
Address:
Markham, Ontario
Developer:
Liberty Development Corporation
Property type:
condo
Floor plan:
Bathrooms:
1
Bedrooms:
1
Size:
486 sqft
Occupancy Date:
Apr 2026
Price, CAD
$519,000
Available
ROI
Want to own a unit? —
Investment Period: 5 years
Yearly Return on Investment in Year 5
17.52%
Cumulative Return on Investment in Year 5
88.03%
Property Price at the End of Year 5
$669,000
Deposit Schedule
$5,000 at Signing
Total up to 5% in 30 days
$25,950
2.5% in 180 days
$12,975
12.5% on Occupancy
$64,875
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 | $27,000 | $28,000 | $30,000 | $31,000 | $33,000 | $35,000 | $37,000 | $38,000 | $40,000 | $43,000 | $343,000 |
| rent income | $948 | $11,000 | $12,000 | $12,000 | $13,000 | $14,000 | $14,000 | $15,000 | $15,000 | $16,000 | $123,000 |
| mortgage principal reduction | $522 | $6,000 | $7,000 | $7,000 | $7,000 | $8,000 | $8,000 | $9,000 | $9,000 | $9,000 | $71,000 |
| deposit interest | $1,000 | - | - | - | - | - | - | - | - | - | $1,000 |
| gst hst rebate | $24,000 | - | - | - | - | - | - | - | - | - | $24,000 |
| total income return | $54,000 | $46,000 | $49,000 | $51,000 | $53,000 | $56,000 | $59,000 | $62,000 | $65,000 | $68,000 | $562,000 |
Expense/ Investment
| Category | Y1 | Y2 | Y3 | Y4 | Y5 | Y6 | Y7 | Y8 | Y9 | Y10 | Total |
|---|---|---|---|---|---|---|---|---|---|---|---|
| deposit | $104,000 | - | - | - | - | - | - | - | - | - | $104,000 |
| remaining balance payment | - | - | - | - | - | - | - | - | - | - | - |
| closing cost | $47,000 | - | - | - | - | - | - | - | - | - | $47,000 |
| operating expense | $519 | $6,000 | $6,000 | $7,000 | $7,000 | $7,000 | $7,000 | $7,000 | $7,000 | $7,000 | $62,000 |
| mortgage payment | $2,000 | $26,000 | $26,000 | $26,000 | $26,000 | $26,000 | $26,000 | $26,000 | $26,000 | $26,000 | $236,000 |
| total expense investment | $154,000 | $32,000 | $32,000 | $33,000 | $33,000 | $33,000 | $33,000 | $33,000 | $33,000 | $33,000 | $449,000 |
Other
| Category | Y1 | Y2 | Y3 | Y4 | Y5 | Y6 | Y7 | Y8 | Y9 | Y10 | Total |
|---|---|---|---|---|---|---|---|---|---|---|---|
| net gain loss | -$99,980 | $14,000 | $16,000 | $18,000 | $21,000 | $23,000 | $26,000 | $29,000 | $31,000 | $35,000 | $113,000 |
| cumulative roi | $35 | $51 | $65 | $77 | $88 | $98 | $108 | $117 | $127 | $136 | $903 |
Joy Station Condos
Address: Markham, Ontario
Price Range: $519,000 - $1,489,000
Avail. suites: 21
1—4 bd
486—1848 SqFt