Suite number:
1011 - A312
Project:
Address:
Hamilton, Ontario
Developer:
IN8 Developments
Property type:
condo
Bathrooms:
1
Bedrooms:
0
Size:
312 sqft
Occupancy Date:
May 2027
Price, CAD
$423,990
Available
ROI
Want to own a unit? —
Investment Period: 5 years
Yearly Return on Investment in Year 5
19.08%
Cumulative Return on Investment in Year 5
97.48%
Property Price at the End of Year 5
$546,000
Deposit Schedule
$5,000 at Signing
Total up to 5% in 30 days
$21,200
2.5% in 90 days
$10,600
2.5% in 180 days
$10,600
2.5% in 270 days
$10,600
2.5% in 365 days
$10,600
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 | $22,000 | $23,000 | $24,000 | $26,000 | $27,000 | $28,000 | $30,000 | $31,000 | $33,000 | $35,000 | $280,000 |
| rent income | - | - | $2,000 | $4,000 | $4,000 | $4,000 | $4,000 | $5,000 | $5,000 | $5,000 | $33,000 |
| mortgage principal reduction | - | - | $3,000 | $6,000 | $6,000 | $6,000 | $6,000 | $7,000 | $7,000 | $7,000 | $48,000 |
| deposit interest | $2,000 | $4,000 | $1,000 | - | - | - | - | - | - | - | $7,000 |
| gst hst rebate | - | - | $24,000 | - | - | - | - | - | - | - | $24,000 |
| total income return | $24,000 | $27,000 | $54,000 | $35,000 | $37,000 | $39,000 | $41,000 | $43,000 | $45,000 | $47,000 | $392,000 |
Expense/ Investment
| Category | Y1 | Y2 | Y3 | Y4 | Y5 | Y6 | Y7 | Y8 | Y9 | Y10 | Total |
|---|---|---|---|---|---|---|---|---|---|---|---|
| deposit | $53,000 | $11,000 | $21,000 | - | - | - | - | - | - | - | $85,000 |
| remaining balance payment | - | - | - | - | - | - | - | - | - | - | - |
| closing cost | - | - | $44,000 | - | - | - | - | - | - | - | $44,000 |
| operating expense | - | - | $2,000 | $4,000 | $4,000 | $5,000 | $5,000 | $5,000 | $5,000 | $5,000 | $35,000 |
| mortgage payment | - | - | $10,000 | $21,000 | $21,000 | $21,000 | $21,000 | $21,000 | $21,000 | $21,000 | $155,000 |
| total expense investment | $53,000 | $11,000 | $78,000 | $25,000 | $25,000 | $25,000 | $25,000 | $25,000 | $26,000 | $26,000 | $318,000 |
Other
| Category | Y1 | Y2 | Y3 | Y4 | Y5 | Y6 | Y7 | Y8 | Y9 | Y10 | Total |
|---|---|---|---|---|---|---|---|---|---|---|---|
| net gain loss | -$28,745 | $16,000 | -$23,154 | $10,000 | $12,000 | $14,000 | $15,000 | $17,000 | $19,000 | $21,000 | $73,000 |
| cumulative roi | $46 | $80 | $80 | $89 | $97 | $105 | $111 | $118 | $124 | $130 | $980 |
1107 Main
Address: Hamilton, Ontario
Price Range: $400,000 - $1,329,000
Avail. suites: 67
0—3 bd
289—1185 SqFt