Suite number:

1904 - 2E

Project:
Address:
Waterloo, Ontario
Developer:
Momentum Developments
Property type:
condo
Floor plan:
Bathrooms:
2
Bedrooms:
2.5
Size:
962 sqft
Occupancy Date:
Jun 2026
Price, CAD
$784,990
Available
ROI
Want to own a unit? —
Investment Period: 5 years
Yearly Return on Investment in Year 5

22.75%

Cumulative Return on Investment in Year 5

109.67%

Property Price at the End of Year 5

$1,012,000

Deposit Schedule
$2,500 at Signing
Total up to 0% in 30 days
$2,500
0% in 60 days
$2,500
0% in 90 days
$2,500
0% in 120 days
$2,500
0% in 150 days
$2,500
Net Gain (Loss)
Get Expert Advice
Property Price Appreciation
Investment Details (10-Year Period)
Income/Return
CategoryY1Y2Y3Y4Y5Y6Y7Y8Y9Y10Total
property price appreciation$41,000$43,000$45,000$48,000$50,000$53,000$55,000$58,000$61,000$64,000$519,000
rent income$3,000$34,000$35,000$37,000$38,000$40,000$42,000$43,000$45,000$47,000$364,000
mortgage principal reduction$790$10,000$10,000$11,000$11,000$12,000$12,000$13,000$14,000$14,000$107,000
deposit interest$2,000---------$2,000
gst hst rebate$24,000---------$24,000
total income return$70,000$86,000$91,000$95,000$99,000$104,000$109,000$115,000$120,000$126,000$1,016,000
Expense/ Investment
CategoryY1Y2Y3Y4Y5Y6Y7Y8Y9Y10Total
deposit$182,000---------$182,000
remaining balance payment-----------
closing cost$53,000---------$53,000
operating expense$956$11,000$12,000$12,000$12,000$13,000$13,000$13,000$14,000$14,000$115,000
mortgage payment$3,000$39,000$39,000$39,000$39,000$39,000$39,000$39,000$39,000$39,000$357,000
total expense investment$239,000$51,000$51,000$51,000$52,000$52,000$52,000$53,000$53,000$53,000$707,000
Other
CategoryY1Y2Y3Y4Y5Y6Y7Y8Y9Y10Total
net gain loss-$168,545$36,000$39,000$44,000$48,000$52,000$57,000$62,000$67,000$73,000$309,000
cumulative roi$32$53$73$91$110$128$146$166$186$207$1,000
Q Condos
Address: Waterloo, Ontario
Price Range: $551,000 - $785,000
Avail. suites: 16
1—3.5 bd
452—1063 SqFt