Suite number:
A-PH-07 - 2D+D
Project:
Address:
Markham, Ontario
Developer:
Liberty Development Corporation
Property type:
condo
Floor plan:
Bathrooms:
2
Bedrooms:
2.5
Size:
1381 sqft
Occupancy Date:
Apr 2026
Price, CAD
$1,383,800
Available
ROI
Want to own a unit? —
Investment Period: 5 years
Yearly Return on Investment in Year 5
22.15%
Cumulative Return on Investment in Year 5
103.05%
Property Price at the End of Year 5
$1,784,000
Deposit Schedule
$5,000 at Signing
Total up to 5% in 30 days
$69,190
2.5% in 180 days
$34,595
12.5% on Occupancy
$172,975
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 | $72,000 | $76,000 | $80,000 | $84,000 | $88,000 | $93,000 | $98,000 | $103,000 | $108,000 | $114,000 | $914,000 |
| rent income | $4,000 | $48,000 | $50,000 | $53,000 | $55,000 | $57,000 | $60,000 | $62,000 | $65,000 | $68,000 | $523,000 |
| mortgage principal reduction | $1,000 | $17,000 | $18,000 | $19,000 | $20,000 | $21,000 | $22,000 | $23,000 | $24,000 | $25,000 | $189,000 |
| deposit interest | $3,000 | - | - | - | - | - | - | - | - | - | $3,000 |
| gst hst rebate | $24,000 | - | - | - | - | - | - | - | - | - | $24,000 |
| total income return | $105,000 | $141,000 | $148,000 | $155,000 | $163,000 | $171,000 | $179,000 | $188,000 | $197,000 | $206,000 | $1,653,000 |
Expense/ Investment
| Category | Y1 | Y2 | Y3 | Y4 | Y5 | Y6 | Y7 | Y8 | Y9 | Y10 | Total |
|---|---|---|---|---|---|---|---|---|---|---|---|
| deposit | $277,000 | - | - | - | - | - | - | - | - | - | $277,000 |
| remaining balance payment | - | - | - | - | - | - | - | - | - | - | - |
| closing cost | $65,000 | - | - | - | - | - | - | - | - | - | $65,000 |
| operating expense | $2,000 | $19,000 | $19,000 | $20,000 | $20,000 | $21,000 | $21,000 | $22,000 | $22,000 | $23,000 | $189,000 |
| mortgage payment | $6,000 | $69,000 | $69,000 | $69,000 | $69,000 | $69,000 | $69,000 | $69,000 | $69,000 | $69,000 | $629,000 |
| total expense investment | $349,000 | $88,000 | $89,000 | $89,000 | $90,000 | $90,000 | $91,000 | $91,000 | $92,000 | $92,000 | $1,160,000 |
Other
| Category | Y1 | Y2 | Y3 | Y4 | Y5 | Y6 | Y7 | Y8 | Y9 | Y10 | Total |
|---|---|---|---|---|---|---|---|---|---|---|---|
| net gain loss | -$243,654 | $53,000 | $59,000 | $66,000 | $73,000 | $81,000 | $88,000 | $97,000 | $105,000 | $114,000 | $493,000 |
| cumulative roi | $30 | $51 | $70 | $87 | $103 | $118 | $133 | $148 | $164 | $179 | $1,000 |
Joy Station Condos
Address: Markham, Ontario
Price Range: $519,000 - $1,489,000
Avail. suites: 21
1—4 bd
486—1848 SqFt