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
25.59%
Cumulative Return on Investment in Year 5
120.65%
Property Price at the End of Year 5
$1,011,000
Deposit Schedule
$5,000 at Signing
Total up to 5% in 30 days
$34,250
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 | - | $8,000 | $34,000 | $36,000 | $37,000 | $39,000 | $40,000 | $42,000 | $44,000 | $46,000 | $326,000 |
| mortgage principal reduction | - | $3,000 | $11,000 | $12,000 | $12,000 | $13,000 | $13,000 | $14,000 | $14,000 | $15,000 | $106,000 |
| deposit interest | $2,000 | $3,000 | - | - | - | - | - | - | - | - | $5,000 |
| gst hst rebate | - | $24,000 | - | - | - | - | - | - | - | - | $24,000 |
| total income return | $43,000 | $81,000 | $90,000 | $95,000 | $99,000 | $104,000 | $109,000 | $114,000 | $119,000 | $125,000 | $979,000 |
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 | - | $3,000 | $12,000 | $12,000 | $12,000 | $13,000 | $13,000 | $14,000 | $14,000 | $14,000 | $107,000 |
| mortgage payment | - | $9,000 | $36,000 | $36,000 | $36,000 | $36,000 | $36,000 | $36,000 | $36,000 | $36,000 | $297,000 |
| total expense investment | $39,000 | $181,000 | $48,000 | $48,000 | $48,000 | $49,000 | $49,000 | $50,000 | $50,000 | $50,000 | $612,000 |
Other
| Category | Y1 | Y2 | Y3 | Y4 | Y5 | Y6 | Y7 | Y8 | Y9 | Y10 | Total |
|---|---|---|---|---|---|---|---|---|---|---|---|
| net gain loss | $3,000 | -$99,804 | $43,000 | $47,000 | $51,000 | $55,000 | $60,000 | $64,000 | $69,000 | $75,000 | $367,000 |
| cumulative roi | $109 | $56 | $78 | $100 | $121 | $142 | $163 | $185 | $209 | $234 | $1,000 |
Q Condos, by Momentum Developments, is a prime pre construction condo investment in Kitchener-Waterloo. The slender design of Q Condos will rise 34 spectacular storeys above Queen Street's creative vibe. Overlooking Victoria Park, the location is ste...
Address: Waterloo, Ontario
Price Range: $551,000 - $900,000
Avail. suites: 17
1—3.5 bd
452—1063 SqFt