Suite number:
PANORAMA - The Vista collection(PH)
Project:
Address:
Waterloo, Ontario
Developer:
HIP Developments
Property type:
condo
Bathrooms:
2
Bedrooms:
2
Size:
1300 sqft
Occupancy Date:
Mar 2027
Price, CAD
$1,200,000
Available
ROI
Want to own a unit? —
Investment Period: 5 years
Yearly Return on Investment in Year 5
24.90%
Cumulative Return on Investment in Year 5
114.36%
Property Price at the End of Year 5
$1,546,000
Deposit Schedule
$10,000 at Signing
Total up to 5% in 30 days
$60,000
5% in 365 days
$60,000
5% on Occupancy
$60,000
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 | $62,000 | $66,000 | $69,000 | $73,000 | $76,000 | $80,000 | $85,000 | $89,000 | $94,000 | $98,000 | $792,000 |
| rent income | - | - | $25,000 | $39,000 | $41,000 | $43,000 | $44,000 | $46,000 | $48,000 | $50,000 | $337,000 |
| mortgage principal reduction | - | - | $10,000 | $16,000 | $17,000 | $17,000 | $18,000 | $19,000 | $20,000 | $21,000 | $139,000 |
| deposit interest | $3,000 | $9,000 | $3,000 | - | - | - | - | - | - | - | $15,000 |
| gst hst rebate | - | - | $24,000 | - | - | - | - | - | - | - | $24,000 |
| total income return | $65,000 | $75,000 | $131,000 | $128,000 | $134,000 | $140,000 | $147,000 | $154,000 | $162,000 | $170,000 | $1,306,000 |
Expense/ Investment
| Category | Y1 | Y2 | Y3 | Y4 | Y5 | Y6 | Y7 | Y8 | Y9 | Y10 | Total |
|---|---|---|---|---|---|---|---|---|---|---|---|
| deposit | $60,000 | $120,000 | - | - | - | - | - | - | - | - | $180,000 |
| remaining balance payment | - | - | $60,000 | - | - | - | - | - | - | - | $60,000 |
| closing cost | - | - | $59,000 | - | - | - | - | - | - | - | $59,000 |
| operating expense | - | - | $10,000 | $16,000 | $16,000 | $17,000 | $17,000 | $18,000 | $18,000 | $19,000 | $130,000 |
| mortgage payment | - | - | $39,000 | $58,000 | $58,000 | $58,000 | $58,000 | $58,000 | $58,000 | $58,000 | $448,000 |
| total expense investment | $60,000 | $120,000 | $169,000 | $74,000 | $74,000 | $75,000 | $75,000 | $76,000 | $77,000 | $77,000 | $877,000 |
Other
| Category | Y1 | Y2 | Y3 | Y4 | Y5 | Y6 | Y7 | Y8 | Y9 | Y10 | Total |
|---|---|---|---|---|---|---|---|---|---|---|---|
| net gain loss | $5,000 | -$45,038 | -$37,371 | $54,000 | $59,000 | $65,000 | $72,000 | $78,000 | $85,000 | $93,000 | $429,000 |
| cumulative roi | $109 | $78 | $80 | $98 | $114 | $129 | $144 | $158 | $172 | $186 | $1,000 |
Strata Condos
Address: Waterloo, Ontario
Price Range: $1,200,000 - $1,200,000
Avail. suites: 2
1—2 bd
540—1300 SqFt