Suite number:
313 - Turin
Project:
Address:
Bradford West Gwillimbury, Ontario
Developer:
GCL Builds
Property type:
condo
Floor plan:
Bathrooms:
2
Bedrooms:
2
Size:
693 sqft
Occupancy Date:
Apr 2027
Price, CAD
$649,990
Available
ROI
Want to own a unit? —
Investment Period: 5 years
Yearly Return on Investment in Year 5
20.65%
Cumulative Return on Investment in Year 5
101.39%
Property Price at the End of Year 5
$838,000
Deposit Schedule
$5,000 at Signing
Total up to 5% in 30 days
$32,500
5% in 90 days
$32,500
10% on Occupancy
$64,999
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 | $34,000 | $36,000 | $37,000 | $39,000 | $41,000 | $44,000 | $46,000 | $48,000 | $51,000 | $53,000 | $429,000 |
| rent income | - | $10,000 | $21,000 | $22,000 | $23,000 | $23,000 | $25,000 | $26,000 | $27,000 | $28,000 | $203,000 |
| mortgage principal reduction | - | $4,000 | $8,000 | $9,000 | $9,000 | $9,000 | $10,000 | $10,000 | $11,000 | $11,000 | $82,000 |
| deposit interest | $3,000 | $3,000 | - | - | - | - | - | - | - | - | $6,000 |
| gst hst rebate | - | $24,000 | - | - | - | - | - | - | - | - | $24,000 |
| total income return | $37,000 | $77,000 | $66,000 | $70,000 | $73,000 | $77,000 | $80,000 | $84,000 | $88,000 | $93,000 | $744,000 |
Expense/ Investment
| Category | Y1 | Y2 | Y3 | Y4 | Y5 | Y6 | Y7 | Y8 | Y9 | Y10 | Total |
|---|---|---|---|---|---|---|---|---|---|---|---|
| deposit | $65,000 | $65,000 | - | - | - | - | - | - | - | - | $130,000 |
| remaining balance payment | - | - | - | - | - | - | - | - | - | - | - |
| closing cost | - | $50,000 | - | - | - | - | - | - | - | - | $50,000 |
| operating expense | - | $5,000 | $9,000 | $10,000 | $10,000 | $10,000 | $10,000 | $10,000 | $11,000 | $11,000 | $86,000 |
| mortgage payment | - | $16,000 | $33,000 | $33,000 | $33,000 | $33,000 | $33,000 | $33,000 | $33,000 | $33,000 | $277,000 |
| total expense investment | $65,000 | $136,000 | $42,000 | $42,000 | $42,000 | $43,000 | $43,000 | $43,000 | $43,000 | $44,000 | $542,000 |
Other
| Category | Y1 | Y2 | Y3 | Y4 | Y5 | Y6 | Y7 | Y8 | Y9 | Y10 | Total |
|---|---|---|---|---|---|---|---|---|---|---|---|
| net gain loss | -$28,359 | -$58,816 | $24,000 | $27,000 | $31,000 | $34,000 | $37,000 | $41,000 | $45,000 | $49,000 | $202,000 |
| cumulative roi | $56 | $57 | $73 | $88 | $101 | $114 | $127 | $139 | $151 | $163 | $1,000 |
Holland Haus
Address: Bradford West Gwillimbury, Ontario
Price Range: $520,000 - $880,000
Avail. suites: 28
1—3 bd
477—1137 SqFt