Suite number:
Kyoto 628 (Encore)
Project:
Address:
Vaughan, Ontario
Developer:
Menkes Developments Ltd.
Property type:
condo
Floor plan:
Bathrooms:
1
Bedrooms:
1.5
Size:
628 sqft
Occupancy Date:
Jun 2029
Price, CAD
$689,990
Available
ROI
Want to own a unit? —
Investment Period: 5 years
Yearly Return on Investment in Year 5
40.29%
Cumulative Return on Investment in Year 5
132.19%
Property Price at the End of Year 5
$889,000
Deposit Schedule
$12,000 at Signing
Total up to 5% in 30 days
$34,500
2.5% in 180 days
$17,250
2.5% in 360 days
$17,250
2.5% in 600 days
$17,250
2.5% in 750 days
$17,250
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 | $36,000 | $38,000 | $40,000 | $42,000 | $44,000 | $46,000 | $49,000 | $51,000 | $54,000 | $57,000 | $455,000 |
| rent income | - | - | - | - | $22,000 | $23,000 | $24,000 | $25,000 | $26,000 | $27,000 | $147,000 |
| mortgage principal reduction | - | - | - | - | $9,000 | $9,000 | $9,000 | $10,000 | $10,000 | $11,000 | $58,000 |
| deposit interest | $3,000 | $5,000 | $7,000 | $5,000 | - | - | - | - | - | - | $19,000 |
| gst hst rebate | - | - | - | - | $24,000 | - | - | - | - | - | $24,000 |
| total income return | $38,000 | $43,000 | $46,000 | $47,000 | $98,000 | $78,000 | $82,000 | $86,000 | $90,000 | $94,000 | $703,000 |
Expense/ Investment
| Category | Y1 | Y2 | Y3 | Y4 | Y5 | Y6 | Y7 | Y8 | Y9 | Y10 | Total |
|---|---|---|---|---|---|---|---|---|---|---|---|
| deposit | $69,000 | $17,000 | $17,000 | $34,000 | - | - | - | - | - | - | $138,000 |
| remaining balance payment | - | - | - | - | - | - | - | - | - | - | - |
| closing cost | - | - | - | $51,000 | - | - | - | - | - | - | $51,000 |
| operating expense | - | - | - | - | $10,000 | $10,000 | $10,000 | $10,000 | $11,000 | $11,000 | $61,000 |
| mortgage payment | - | - | - | - | $35,000 | $35,000 | $35,000 | $35,000 | $35,000 | $35,000 | $207,000 |
| total expense investment | $69,000 | $17,000 | $17,000 | $85,000 | $44,000 | $44,000 | $45,000 | $45,000 | $45,000 | $45,000 | $457,000 |
Other
| Category | Y1 | Y2 | Y3 | Y4 | Y5 | Y6 | Y7 | Y8 | Y9 | Y10 | Total |
|---|---|---|---|---|---|---|---|---|---|---|---|
| net gain loss | -$30,623 | $25,000 | $29,000 | -$38,382 | $54,000 | $34,000 | $37,000 | $41,000 | $45,000 | $49,000 | $246,000 |
| cumulative roi | $56 | $94 | $123 | $103 | $132 | $145 | $157 | $169 | $180 | $192 | $1,000 |
Bravo Condos
Address: Vaughan, Ontario
Price Range: $470,000 - $865,000
Avail. suites: 18
0—3 bd
334—1046 SqFt