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
19,12%
Monthly Expenses
  • condo fees— $500
  • property taxes— $196
  • property management— $173
  • repairs and maintenance— $87
Total: $956
Want to own a unit? —
Investment Period: 5 years
Yearly Return on Investment in Year 5

23.55%

Cumulative Return on Investment in Year 5

113.75%

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)
Y1Y2Y3Y4Y5Y6Y7Y8Y9Y10-$100K-$50K$0$50K$100K
  • Net Gain Loss
Get Expert Advice
Property Price Appreciation
Y1Y2Y3Y4Y5Y6Y7Y8Y9Y10$0$20K$40K$60K$80K
  • 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$518,000
rent income-$22,000$35,000$36,000$38,000$39,000$41,000$43,000$44,000$46,000$344,000
mortgage principal reduction-$6,000$10,000$10,000$11,000$12,000$12,000$13,000$13,000$14,000$101,000
deposit interest$3,000$3,000--------$6,000
gst hst rebate-$24,000--------$24,000
total income return$44,000$99,000$90,000$94,000$99,000$103,000$108,000$114,000$119,000$125,000$994,000
Expense/ Investment
CategoryY1Y2Y3Y4Y5Y6Y7Y8Y9Y10Total
deposit$140,000$42,000--------$182,000
remaining balance payment-----------
closing cost-$53,000--------$53,000
operating expense-$8,000$12,000$12,000$12,000$13,000$13,000$13,000$13,000$14,000$109,000
mortgage payment-$26,000$39,000$39,000$39,000$39,000$39,000$39,000$39,000$39,000$341,000
total expense investment$140,000$128,000$51,000$51,000$52,000$52,000$52,000$52,000$53,000$53,000$685,000
Other
CategoryY1Y2Y3Y4Y5Y6Y7Y8Y9Y10Total
net gain loss-$96,618-$29,133$39,000$43,000$47,000$51,000$56,000$61,000$66,000$72,000$309,000
cumulative roi$31$56$76$95$114$132$151$170$190$211$1,000
Q Condos
Address: Waterloo, Ontario
Price Range: $551,000 - $900,000
Avail. suites: 21
1—3.5 bd
452—1063 SqFt
Proforma Calculator

Options for changing mortgage terms

The rental rate per square foot.

Annual Interest Rate (%)
4.75%
Vacancy Rate (%)
3%
Annual Growth Rate (%)
4.3%
Annual OPEX Inflation Rate (%)
2%