Suite number:

Copperwood (Podium)

Project:
Address:
Hamilton, Ontario
Developer:
Rosehaven Homes
Property type:
condo
Floor plan:
Bathrooms:
1
Bedrooms:
1
Size:
494 sqft
Occupancy Date:
Mar 2030
Price, CAD
$549,990
Available
ROI
Want to own a unit? —
Investment Period: 5 years
Yearly Return on Investment in Year 5

355.44%

Cumulative Return on Investment in Year 5

1611.58%

Property Price at the End of Year 5

$709,000

Deposit Schedule
$10,000 at Signing
Net Gain (Loss)
Get Expert Advice
Property Price Appreciation
Investment Details (10-Year Period)
Income/Return
CategoryY1Y2Y3Y4Y5Y6Y7Y8Y9Y10Total
property price appreciation$29,000$30,000$32,000$33,000$35,000$37,000$39,000$41,000$43,000$45,000$363,000
rent income-----$7,000$8,000$9,000$9,000$9,000$42,000
mortgage principal reduction-----$6,000$7,000$7,000$8,000$8,000$37,000
deposit interest$515$520$520$520$520$36----$3,000
gst hst rebate-----$24,000----$24,000
total income return$29,000$31,000$32,000$34,000$36,000$74,000$54,000$57,000$60,000$63,000$469,000
Expense/ Investment
CategoryY1Y2Y3Y4Y5Y6Y7Y8Y9Y10Total
deposit$10,000---------$10,000
remaining balance payment-----$100,000----$100,000
closing cost-----$48,000----$48,000
operating expense-----$6,000$7,000$7,000$7,000$7,000$33,000
mortgage payment-----$25,000$28,000$28,000$28,000$28,000$135,000
total expense investment$10,000----$179,000$34,000$34,000$34,000$35,000$327,000
Other
CategoryY1Y2Y3Y4Y5Y6Y7Y8Y9Y10Total
net gain loss$19,000$31,000$32,000$34,000$36,000-$104,787$20,000$23,000$25,000$28,000$142,000
cumulative roi$290$596$918$1,000$2,000$129$135$141$147$153$5,000
The Rebecca
Address: Hamilton, Ontario
Price Range: $535,000 - $825,000
Avail. suites: 48
1—2 bd
425—788 SqFt