Suite number:
1D+D
Project:
Address:
Barrie, Ontario
Developer:
JD Development Group
Property type:
condo
Bathrooms:
2
Bedrooms:
1.5
Size:
768 sqft
Occupancy Date:
Jan 2026
Price, CAD
$729,900
Available
ROI
Want to own a unit? —
Investment Period: 5 years
Yearly Return on Investment in Year 5
19.00%
Cumulative Return on Investment in Year 5
91.58%
Property Price at the End of Year 5
$940,000
Deposit Schedule
$5,000 at Signing
Total up to 2.5% in 30 days
$18,248
2.5% in 90 days
$18,248
2.5% in 270 days
$18,248
7.5% on Occupancy
$54,743
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 | $38,000 | $40,000 | $42,000 | $44,000 | $46,000 | $49,000 | $51,000 | $54,000 | $57,000 | $60,000 | $482,000 |
| rent income | - | $13,000 | $17,000 | $17,000 | $18,000 | $19,000 | $20,000 | $20,000 | $21,000 | $22,000 | $168,000 |
| mortgage principal reduction | - | $8,000 | $10,000 | $10,000 | $11,000 | $11,000 | $12,000 | $12,000 | $13,000 | $13,000 | $100,000 |
| deposit interest | $2,000 | $315 | - | - | - | - | - | - | - | - | $3,000 |
| gst hst rebate | - | $24,000 | - | - | - | - | - | - | - | - | $24,000 |
| total income return | $40,000 | $85,000 | $68,000 | $72,000 | $75,000 | $79,000 | $83,000 | $87,000 | $91,000 | $96,000 | $776,000 |
Expense/ Investment
| Category | Y1 | Y2 | Y3 | Y4 | Y5 | Y6 | Y7 | Y8 | Y9 | Y10 | Total |
|---|---|---|---|---|---|---|---|---|---|---|---|
| deposit | $55,000 | $55,000 | - | - | - | - | - | - | - | - | $109,000 |
| remaining balance payment | - | $36,000 | - | - | - | - | - | - | - | - | $36,000 |
| closing cost | - | $50,000 | - | - | - | - | - | - | - | - | $50,000 |
| operating expense | - | $8,000 | $10,000 | $10,000 | $11,000 | $11,000 | $11,000 | $12,000 | $12,000 | $12,000 | $98,000 |
| mortgage payment | - | $30,000 | $36,000 | $36,000 | $36,000 | $36,000 | $36,000 | $36,000 | $36,000 | $36,000 | $314,000 |
| total expense investment | $55,000 | $179,000 | $46,000 | $46,000 | $46,000 | $46,000 | $47,000 | $47,000 | $48,000 | $48,000 | $607,000 |
Other
| Category | Y1 | Y2 | Y3 | Y4 | Y5 | Y6 | Y7 | Y8 | Y9 | Y10 | Total |
|---|---|---|---|---|---|---|---|---|---|---|---|
| net gain loss | -$14,582 | -$93,627 | $23,000 | $26,000 | $29,000 | $32,000 | $36,000 | $40,000 | $44,000 | $48,000 | $169,000 |
| cumulative roi | $73 | $52 | $67 | $80 | $92 | $102 | $112 | $122 | $131 | $140 | $971 |
Lakevu Condos Phase 3
Address: Barrie, Ontario
Price Range: $500,000 - $900,000
Avail. suites: 14
1—3 bd
533—1028 SqFt