Suite number:
1B
Project:
Address:
Pickering, Ontario
Developer:
Highmark Homes
Property type:
condo
Floor plan:
Bathrooms:
1
Bedrooms:
1
Size:
386 sqft
Occupancy Date:
Sep 2027
Price, CAD
$504,990
Available
ROI
12,90%
Monthly Expenses
- condo fees— $228
- property taxes— $126
- property management— $46
- repairs and maintenance— $23
Total: $423
Want to own a unit? —
Investment Period: 5 years
Yearly Return on Investment in Year 5
20.42%
Cumulative Return on Investment in Year 5
101.18%
Property Price at the End of Year 5
$651,000
Deposit Schedule
$5,000 at Signing
Total up to 2.5% in 30 days
$12,625
2.5% in 90 days
$12,625
2.5% in 180 days
$12,625
2.5% in 365 days
$12,625
5% in 687 days
$25,250
Net Gain (Loss)
- Net Gain Loss
Get Expert Advice
Property Price Appreciation
- 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 | $26,000 | $28,000 | $29,000 | $31,000 | $32,000 | $34,000 | $36,000 | $37,000 | $39,000 | $41,000 | $333,000 |
| rent income | - | - | $4,000 | $9,000 | $10,000 | $10,000 | $10,000 | $11,000 | $11,000 | $12,000 | $77,000 |
| mortgage principal reduction | - | - | $3,000 | $6,000 | $7,000 | $7,000 | $7,000 | $8,000 | $8,000 | $8,000 | $54,000 |
| deposit interest | $2,000 | $3,000 | $2,000 | - | - | - | - | - | - | - | $7,000 |
| gst hst rebate | - | - | $24,000 | - | - | - | - | - | - | - | $24,000 |
| total income return | $28,000 | $31,000 | $62,000 | $46,000 | $48,000 | $51,000 | $53,000 | $56,000 | $59,000 | $62,000 | $496,000 |
Expense/ Investment
| Category | Y1 | Y2 | Y3 | Y4 | Y5 | Y6 | Y7 | Y8 | Y9 | Y10 | Total |
|---|---|---|---|---|---|---|---|---|---|---|---|
| deposit | $38,000 | $38,000 | $25,000 | - | - | - | - | - | - | - | $101,000 |
| remaining balance payment | - | - | - | - | - | - | - | - | - | - | - |
| closing cost | - | - | $47,000 | - | - | - | - | - | - | - | $47,000 |
| operating expense | - | - | $2,000 | $5,000 | $5,000 | $5,000 | $5,000 | $6,000 | $6,000 | $6,000 | $41,000 |
| mortgage payment | - | - | $11,000 | $25,000 | $25,000 | $25,000 | $25,000 | $25,000 | $25,000 | $25,000 | $188,000 |
| total expense investment | $38,000 | $38,000 | $85,000 | $30,000 | $31,000 | $31,000 | $31,000 | $31,000 | $31,000 | $31,000 | $376,000 |
Other
| Category | Y1 | Y2 | Y3 | Y4 | Y5 | Y6 | Y7 | Y8 | Y9 | Y10 | Total |
|---|---|---|---|---|---|---|---|---|---|---|---|
| net gain loss | -$10,091 | -$6,906 | -$23,335 | $16,000 | $18,000 | $20,000 | $23,000 | $25,000 | $28,000 | $31,000 | $119,000 |
| cumulative roi | $73 | $78 | $79 | $91 | $101 | $111 | $119 | $128 | $136 | $144 | $1,000 |
The Highmark
Address: Pickering, Ontario
Price Range: $505,000 - $969,000
Avail. suites: 54
1—3.5 bd
386—1055 SqFt
Proforma Calculator
80% of Original Price
Options for changing mortgage terms
The rental rate per square foot.