Suite number:
105 - LW-E
Project:
Address:
Hamilton, Ontario
Developer:
The Hi-Rise Group
Property type:
condo
Bathrooms:
1
Bedrooms:
1
Size:
1384 sqft
Occupancy Date:
Mar 2026
Price, CAD
$1,337,990
Available
ROI
Want to own a unit? —
Investment Period: 5 years
Yearly Return on Investment in Year 5
19.67%
Cumulative Return on Investment in Year 5
91.42%
Property Price at the End of Year 5
$1,724,000
Deposit Schedule
$1 at Signing
Total up to 1% in 30 days
$13,380
1% in 60 days
$13,380
1% in 90 days
$13,380
1% in 120 days
$13,380
1% in 150 days
$13,380
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 | $69,000 | $73,000 | $77,000 | $81,000 | $85,000 | $90,000 | $94,000 | $99,000 | $104,000 | $110,000 | $883,000 |
| rent income | - | $17,000 | $23,000 | $24,000 | $25,000 | $26,000 | $27,000 | $28,000 | $30,000 | $31,000 | $230,000 |
| mortgage principal reduction | - | $13,000 | $18,000 | $19,000 | $20,000 | $20,000 | $21,000 | $22,000 | $23,000 | $24,000 | $181,000 |
| deposit interest | $6,000 | $2,000 | - | - | - | - | - | - | - | - | $8,000 |
| gst hst rebate | - | $24,000 | - | - | - | - | - | - | - | - | $24,000 |
| total income return | $75,000 | $129,000 | $118,000 | $124,000 | $130,000 | $136,000 | $143,000 | $150,000 | $157,000 | $165,000 | $1,326,000 |
Expense/ Investment
| Category | Y1 | Y2 | Y3 | Y4 | Y5 | Y6 | Y7 | Y8 | Y9 | Y10 | Total |
|---|---|---|---|---|---|---|---|---|---|---|---|
| deposit | $174,000 | $13,000 | - | - | - | - | - | - | - | - | $187,000 |
| remaining balance payment | - | $80,000 | - | - | - | - | - | - | - | - | $80,000 |
| closing cost | - | $62,000 | - | - | - | - | - | - | - | - | $62,000 |
| operating expense | - | $12,000 | $16,000 | $16,000 | $17,000 | $17,000 | $18,000 | $18,000 | $19,000 | $19,000 | $152,000 |
| mortgage payment | - | $49,000 | $65,000 | $65,000 | $65,000 | $65,000 | $65,000 | $65,000 | $65,000 | $65,000 | $569,000 |
| total expense investment | $174,000 | $216,000 | $81,000 | $81,000 | $82,000 | $82,000 | $83,000 | $83,000 | $84,000 | $85,000 | $1,051,000 |
Other
| Category | Y1 | Y2 | Y3 | Y4 | Y5 | Y6 | Y7 | Y8 | Y9 | Y10 | Total |
|---|---|---|---|---|---|---|---|---|---|---|---|
| net gain loss | -$98,574 | -$87,342 | $37,000 | $42,000 | $48,000 | $54,000 | $60,000 | $66,000 | $73,000 | $80,000 | $275,000 |
| cumulative roi | $43 | $52 | $68 | $80 | $91 | $101 | $111 | $119 | $128 | $136 | $929 |
75 James Condominiums
Address: Hamilton, Ontario
Price Range: $534,000 - $1,338,000
Avail. suites: 24
0—3.5 bd
345—1406 SqFt