Suite number:
Jellyfish
Project:
Address:
Niagara Falls, Ontario
Developer:
Delta Builders
Property type:
condo
Bathrooms:
2
Bedrooms:
1.5
Size:
912 sqft
Occupancy Date:
Mar 2026
Price, CAD
$601,783
Available
ROI
Want to own a unit? —
Investment Period: 5 years
Yearly Return on Investment in Year 5
26.73%
Cumulative Return on Investment in Year 5
130.40%
Property Price at the End of Year 5
$775,000
Deposit Schedule
$5,000 at Signing
Total up to 0% in 30 days
$5,000
2.5% in 120 days
$15,045
2.5% in 180 days
$15,045
2.5% in 360 days
$15,045
7.5% on Occupancy
$45,134
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 | $31,000 | $33,000 | $35,000 | $36,000 | $38,000 | $40,000 | $42,000 | $45,000 | $47,000 | $49,000 | $397,000 |
| rent income | - | $21,000 | $33,000 | $34,000 | $36,000 | $37,000 | $39,000 | $41,000 | $42,000 | $44,000 | $328,000 |
| mortgage principal reduction | - | $6,000 | $9,000 | $9,000 | $9,000 | $10,000 | $10,000 | $11,000 | $11,000 | $12,000 | $86,000 |
| deposit interest | $2,000 | $802 | - | - | - | - | - | - | - | - | $3,000 |
| gst hst rebate | - | $24,000 | - | - | - | - | - | - | - | - | $24,000 |
| total income return | $33,000 | $85,000 | $76,000 | $80,000 | $84,000 | $87,000 | $92,000 | $96,000 | $100,000 | $105,000 | $838,000 |
Expense/ Investment
| Category | Y1 | Y2 | Y3 | Y4 | Y5 | Y6 | Y7 | Y8 | Y9 | Y10 | Total |
|---|---|---|---|---|---|---|---|---|---|---|---|
| deposit | $50,000 | $45,000 | - | - | - | - | - | - | - | - | $95,000 |
| remaining balance payment | - | $25,000 | - | - | - | - | - | - | - | - | $25,000 |
| closing cost | - | $48,000 | - | - | - | - | - | - | - | - | $48,000 |
| operating expense | - | $6,000 | $10,000 | $10,000 | $11,000 | $11,000 | $11,000 | $12,000 | $12,000 | $12,000 | $95,000 |
| mortgage payment | - | $18,000 | $28,000 | $28,000 | $28,000 | $28,000 | $28,000 | $28,000 | $28,000 | $28,000 | $239,000 |
| total expense investment | $50,000 | $143,000 | $37,000 | $38,000 | $38,000 | $38,000 | $39,000 | $39,000 | $40,000 | $40,000 | $502,000 |
Other
| Category | Y1 | Y2 | Y3 | Y4 | Y5 | Y6 | Y7 | Y8 | Y9 | Y10 | Total |
|---|---|---|---|---|---|---|---|---|---|---|---|
| net gain loss | -$17,108 | -$57,905 | $39,000 | $42,000 | $45,000 | $49,000 | $53,000 | $57,000 | $61,000 | $65,000 | $336,000 |
| cumulative roi | $66 | $57 | $81 | $105 | $130 | $157 | $187 | $217 | $249 | $283 | $2,000 |
Zebra Condominiums
Address: Niagara Falls, Ontario
Price Range: $461,000 - $840,000
Avail. suites: 16
1—2 bd
646—1611 SqFt