Suite number:
614
Project:
Address:
Alma, Quebec
Developer:
Diamond Corp
Property type:
Condo
Bathrooms:
1
Bedrooms:
1.5
Size:
542 sqft
Balcony:
116 sqft
Occupancy Date:
Feb 2028
Price, CAD
$815,900
Available
ROI
Want to own a unit? —
Investment Period: 5 years
Yearly Return on Investment in Year 5
31.60%
Cumulative Return on Investment in Year 5
125.03%
Property Price at the End of Year 5
$1,041,000
Deposit Schedule
$5,000 at Signing
Total up to 5% in 30 days
$35,795
5% in 365 days
$40,795
5% in 975 days
$40,795
5% on Occupancy
$40,795
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 | $41,000 | $43,000 | $45,000 | $47,000 | $50,000 | $52,000 | $55,000 | $57,000 | $60,000 | $63,000 | $513,000 |
| rent income | - | - | - | $2,000 | $26,000 | $27,000 | $28,000 | $29,000 | $30,000 | $31,000 | $172,000 |
| mortgage principal reduction | - | - | - | $800 | $10,000 | $10,000 | $11,000 | $11,000 | $12,000 | $13,000 | $68,000 |
| deposit interest | -$2 | $4,000 | $8,000 | $6,000 | - | - | - | - | - | - | $18,000 |
| gst hst rebate | - | - | - | - | $7,000 | - | - | - | - | - | $7,000 |
| total income return | $41,000 | $47,000 | $53,000 | $56,000 | $92,000 | $89,000 | $93,000 | $98,000 | $102,000 | $107,000 | $778,000 |
Expense/ Investment
| Category | Y1 | Y2 | Y3 | Y4 | Y5 | Y6 | Y7 | Y8 | Y9 | Y10 | Total |
|---|---|---|---|---|---|---|---|---|---|---|---|
| deposit | $41,000 | $41,000 | $41,000 | $41,000 | - | - | - | - | - | - | $163,000 |
| remaining balance payment | - | - | - | - | - | - | - | - | - | - | - |
| closing cost | - | - | - | $38,000 | - | - | - | - | - | - | $38,000 |
| operating expense | - | - | - | $797 | $10,000 | $10,000 | $10,000 | $11,000 | $11,000 | $11,000 | $63,000 |
| mortgage payment | - | - | - | $3,000 | $42,000 | $42,000 | $42,000 | $42,000 | $42,000 | $42,000 | $253,000 |
| total expense investment | $41,000 | $41,000 | $41,000 | $84,000 | $51,000 | $51,000 | $52,000 | $52,000 | $52,000 | $53,000 | $517,000 |
Other
| Category | Y1 | Y2 | Y3 | Y4 | Y5 | Y6 | Y7 | Y8 | Y9 | Y10 | Total |
|---|---|---|---|---|---|---|---|---|---|---|---|
| net gain loss | -$119 | $6,000 | $13,000 | -$27,602 | $40,000 | $38,000 | $41,000 | $46,000 | $50,000 | $54,000 | $260,000 |
| cumulative roi | $100 | $108 | $115 | $105 | $125 | $138 | $151 | $163 | $175 | $186 | $1,000 |
This is an exciting opportunity to be part of the award-winning waterfront community at Brightwater. Bridge House is a new condominium residence at Brightwater that brings together the very best of connected waterfront living in Port Credit. Enjoy...
Address: Alma, Quebec
Price Range: $678,000 - $816,000
Avail. suites: 2
1—1.5 bd
479—542 SqFt