Suite number:
2506 A524
Project:
Address:
Vaughan, Ontario
Developer:
Greenpark Group
Property type:
condo
Bathrooms:
1
Bedrooms:
1
Size:
524 sqft
Occupancy Date:
Jun 2024
Price, CAD
$671,900
Available
ROI
Want to own a unit? —
Investment Period: 5 years
Yearly Return on Investment in Year 5
35.07%
Cumulative Return on Investment in Year 5
161.00%
Property Price at the End of Year 5
$866,000
Deposit Schedule
$5,000 at Signing
Total up to 15% in 10029 days
$95,785
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 | $35,000 | $37,000 | $39,000 | $41,000 | $43,000 | $45,000 | $47,000 | $50,000 | $52,000 | $55,000 | $443,000 |
| rent income | - | - | - | - | - | - | - | - | - | - | - |
| mortgage principal reduction | $12,000 | $10,000 | $10,000 | $11,000 | $11,000 | $12,000 | $12,000 | $13,000 | $13,000 | $14,000 | $118,000 |
| deposit interest | - | - | - | - | - | - | - | - | - | - | - |
| gst hst rebate | - | - | - | - | - | - | - | - | - | - | - |
| total income return | $47,000 | $47,000 | $49,000 | $51,000 | $54,000 | $57,000 | $60,000 | $62,000 | $66,000 | $69,000 | $561,000 |
Expense/ Investment
| Category | Y1 | Y2 | Y3 | Y4 | Y5 | Y6 | Y7 | Y8 | Y9 | Y10 | Total |
|---|---|---|---|---|---|---|---|---|---|---|---|
| deposit | - | - | - | - | - | - | - | - | - | - | - |
| remaining balance payment | - | - | - | - | - | - | - | - | - | - | - |
| closing cost | - | - | - | - | - | - | - | - | - | - | - |
| operating expense | - | - | - | - | - | - | - | - | - | - | - |
| mortgage payment | $31,000 | $31,000 | $31,000 | $31,000 | $31,000 | $31,000 | $31,000 | $31,000 | $31,000 | $31,000 | $308,000 |
| total expense investment | $31,000 | $31,000 | $31,000 | $31,000 | $31,000 | $31,000 | $31,000 | $31,000 | $31,000 | $31,000 | $308,000 |
Other
| Category | Y1 | Y2 | Y3 | Y4 | Y5 | Y6 | Y7 | Y8 | Y9 | Y10 | Total |
|---|---|---|---|---|---|---|---|---|---|---|---|
| net gain loss | $16,000 | $16,000 | $18,000 | $21,000 | $23,000 | $26,000 | $29,000 | $32,000 | $35,000 | $38,000 | $253,000 |
| cumulative roi | $152 | $152 | $154 | $157 | $161 | $165 | $169 | $173 | $178 | $182 | $2,000 |
The Fifth at Charisma will be the final tower of this master-planned community in Vaughan. Located on Jane Street near Rutherford road, it’s steps from Vaughan Mills, and only a short distance from the Vaughan Metropolitan Centre and the subway to th...
Address: Vaughan, Ontario
Price Range: $657,000 - $1,013,000
Avail. suites: 33
1—3 bd
524—1195 SqFt