Suite number:
1904 - 2E
Project:
Address:
Waterloo, Ontario
Developer:
Momentum Developments
Property type:
condo
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
24.01%
Cumulative Return on Investment in Year 5
113.47%
Property Price at the End of Year 5
$1,011,000
Deposit Schedule
$5,000 at Signing
Total up to 5% in 30 days
$39,250
5% in 365 days
$39,250
5% on Occupancy
$39,250
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 | $41,000 | $43,000 | $45,000 | $48,000 | $50,000 | $53,000 | $55,000 | $58,000 | $61,000 | $64,000 | $518,000 |
| rent income | - | $17,000 | $34,000 | $36,000 | $38,000 | $39,000 | $41,000 | $43,000 | $44,000 | $46,000 | $338,000 |
| mortgage principal reduction | - | $5,000 | $10,000 | $11,000 | $11,000 | $12,000 | $12,000 | $13,000 | $14,000 | $14,000 | $103,000 |
| deposit interest | -$2 | $2,000 | - | - | - | - | - | - | - | - | $2,000 |
| gst hst rebate | - | $24,000 | - | - | - | - | - | - | - | - | $24,000 |
| total income return | $41,000 | $91,000 | $90,000 | $94,000 | $99,000 | $104,000 | $109,000 | $114,000 | $119,000 | $125,000 | $985,000 |
Expense/ Investment
| Category | Y1 | Y2 | Y3 | Y4 | Y5 | Y6 | Y7 | Y8 | Y9 | Y10 | Total |
|---|---|---|---|---|---|---|---|---|---|---|---|
| deposit | $39,000 | $78,000 | - | - | - | - | - | - | - | - | $118,000 |
| remaining balance payment | - | $39,000 | - | - | - | - | - | - | - | - | $39,000 |
| closing cost | - | $51,000 | - | - | - | - | - | - | - | - | $51,000 |
| operating expense | - | $6,000 | $12,000 | $12,000 | $12,000 | $13,000 | $13,000 | $14,000 | $14,000 | $15,000 | $110,000 |
| mortgage payment | - | $19,000 | $38,000 | $38,000 | $38,000 | $38,000 | $38,000 | $38,000 | $38,000 | $38,000 | $325,000 |
| total expense investment | $39,000 | $194,000 | $50,000 | $50,000 | $51,000 | $51,000 | $51,000 | $52,000 | $52,000 | $53,000 | $643,000 |
Other
| Category | Y1 | Y2 | Y3 | Y4 | Y5 | Y6 | Y7 | Y8 | Y9 | Y10 | Total |
|---|---|---|---|---|---|---|---|---|---|---|---|
| net gain loss | $1,000 | -$102,902 | $40,000 | $44,000 | $48,000 | $53,000 | $57,000 | $62,000 | $67,000 | $72,000 | $342,000 |
| cumulative roi | $104 | $54 | $75 | $94 | $113 | $133 | $152 | $172 | $192 | $214 | $1,000 |
Q Condos
Address: Waterloo, Ontario
Price Range: $551,000 - $900,000
Avail. suites: 18
1—3.5 bd
452—1063 SqFt