Suite number:

Elizabeth (Tower)

Project:
Address:
Hamilton, Ontario
Developer:
Rosehaven Homes
Property type:
condo
Floor plan:
Bathrooms:
1
Bedrooms:
1.5
Size:
521 sqft
Occupancy Date:
Mar 2030
Price, CAD
$605,990
Available
ROI
Want to own a unit? —
Investment Period: 5 years
Yearly Return on Investment in Year 5

391.10%

Cumulative Return on Investment in Year 5

1773.03%

Property Price at the End of Year 5

$781,000

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$31,000$33,000$35,000$37,000$39,000$41,000$43,000$45,000$47,000$50,000$400,000
rent income-----$17,000$19,000$20,000$21,000$21,000$97,000
mortgage principal reduction-----$7,000$8,000$8,000$9,000$9,000$40,000
deposit interest$515$520$520$520$520$36----$3,000
gst hst rebate-----$24,000----$24,000
total income return$32,000$34,000$35,000$37,000$39,000$88,000$69,000$73,000$76,000$80,000$564,000
Expense/ Investment
CategoryY1Y2Y3Y4Y5Y6Y7Y8Y9Y10Total
deposit$10,000---------$10,000
remaining balance payment-----$111,000----$111,000
closing cost-----$49,000----$49,000
operating expense-----$7,000$8,000$8,000$8,000$9,000$40,000
mortgage payment-----$28,000$30,000$30,000$30,000$30,000$149,000
total expense investment$10,000----$195,000$38,000$39,000$39,000$39,000$360,000
Other
CategoryY1Y2Y3Y4Y5Y6Y7Y8Y9Y10Total
net gain loss$22,000$34,000$35,000$37,000$39,000-$107,126$31,000$34,000$38,000$41,000$205,000
cumulative roi$319$656$1,000$1,000$2,000$135$147$158$170$181$6,000
The Rebecca
Address: Hamilton, Ontario
Price Range: $535,000 - $825,000
Avail. suites: 48
1—2 bd
425—788 SqFt