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
23.03%
Cumulative Return on Investment in Year 5
110.92%
Property Price at the End of Year 5
$1,011,000
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
| 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 | - | $31,000 | $35,000 | $36,000 | $38,000 | $40,000 | $41,000 | $43,000 | $45,000 | $47,000 | $356,000 |
| mortgage principal reduction | - | $9,000 | $10,000 | $11,000 | $11,000 | $12,000 | $12,000 | $13,000 | $13,000 | $14,000 | $105,000 |
| deposit interest | $3,000 | $180 | - | - | - | - | - | - | - | - | $3,000 |
| gst hst rebate | - | $24,000 | - | - | - | - | - | - | - | - | $24,000 |
| total income return | $44,000 | $107,000 | $90,000 | $95,000 | $99,000 | $104,000 | $109,000 | $114,000 | $120,000 | $125,000 | $1,006,000 |
Expense/ Investment
| Category | Y1 | Y2 | Y3 | Y4 | Y5 | Y6 | Y7 | Y8 | Y9 | Y10 | Total |
|---|---|---|---|---|---|---|---|---|---|---|---|
| deposit | $140,000 | $42,000 | - | - | - | - | - | - | - | - | $182,000 |
| remaining balance payment | - | - | - | - | - | - | - | - | - | - | - |
| closing cost | - | $53,000 | - | - | - | - | - | - | - | - | $53,000 |
| operating expense | - | $11,000 | $12,000 | $12,000 | $12,000 | $13,000 | $13,000 | $13,000 | $14,000 | $14,000 | $113,000 |
| mortgage payment | - | $36,000 | $39,000 | $39,000 | $39,000 | $39,000 | $39,000 | $39,000 | $39,000 | $39,000 | $351,000 |
| total expense investment | $140,000 | $141,000 | $51,000 | $51,000 | $52,000 | $52,000 | $52,000 | $53,000 | $53,000 | $53,000 | $698,000 |
Other
| Category | Y1 | Y2 | Y3 | Y4 | Y5 | Y6 | Y7 | Y8 | Y9 | Y10 | Total |
|---|---|---|---|---|---|---|---|---|---|---|---|
| net gain loss | -$96,433 | -$34,203 | $39,000 | $43,000 | $47,000 | $52,000 | $57,000 | $62,000 | $67,000 | $72,000 | $308,000 |
| cumulative roi | $31 | $54 | $74 | $93 | $111 | $129 | $148 | $167 | $187 | $208 | $1,000 |
Q Condos
Address: Waterloo, Ontario
Price Range: $551,000 - $785,000
Avail. suites: 16
1—3.5 bd
452—1063 SqFt