Suite number:
Residence 13 Plan
Project:
Address:
Ottawa, Ontario
Developer:
Ashcroft Homes
Property type:
condo
Floor plan:
Bathrooms:
1
Bedrooms:
2.5
Size:
1665 sqft
Occupancy Date:
Oct 2019
Price, CAD
$1,524,330
Available
ROI
Want to own a unit? —
Investment Period: 5 years
Yearly Return on Investment in Year 5
33.05%
Cumulative Return on Investment in Year 5
178.03%
Property Price at the End of Year 5
$1,964,000
Deposit Schedule
$5,000 at Signing
Total up to 15% in 9999 days
$228,650
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 | $79,000 | $83,000 | $88,000 | $92,000 | $97,000 | $102,000 | $107,000 | $113,000 | $119,000 | $125,000 | $1,006,000 |
| rent income | - | - | - | - | - | - | - | - | - | - | - |
| mortgage principal reduction | $132,000 | $25,000 | $26,000 | $28,000 | $29,000 | $30,000 | $32,000 | $34,000 | $35,000 | $37,000 | $408,000 |
| deposit interest | - | - | - | - | - | - | - | - | - | - | - |
| gst hst rebate | - | - | - | - | - | - | - | - | - | - | - |
| total income return | $211,000 | $109,000 | $114,000 | $120,000 | $126,000 | $133,000 | $139,000 | $147,000 | $154,000 | $162,000 | $1,414,000 |
Expense/ Investment
| Category | Y1 | Y2 | Y3 | Y4 | Y5 | Y6 | Y7 | Y8 | Y9 | Y10 | Total |
|---|---|---|---|---|---|---|---|---|---|---|---|
| deposit | - | - | - | - | - | - | - | - | - | - | - |
| remaining balance payment | - | - | - | - | - | - | - | - | - | - | - |
| closing cost | - | - | - | - | - | - | - | - | - | - | - |
| operating expense | - | - | - | - | - | - | - | - | - | - | - |
| mortgage payment | $76,000 | $76,000 | $76,000 | $76,000 | $76,000 | $76,000 | $76,000 | $76,000 | $76,000 | $76,000 | $763,000 |
| total expense investment | $76,000 | $76,000 | $76,000 | $76,000 | $76,000 | $76,000 | $76,000 | $76,000 | $76,000 | $76,000 | $763,000 |
Other
| Category | Y1 | Y2 | Y3 | Y4 | Y5 | Y6 | Y7 | Y8 | Y9 | Y10 | Total |
|---|---|---|---|---|---|---|---|---|---|---|---|
| net gain loss | $134,000 | $32,000 | $38,000 | $44,000 | $50,000 | $56,000 | $63,000 | $70,000 | $78,000 | $86,000 | $651,000 |
| cumulative roi | $276 | $209 | $189 | $181 | $178 | $177 | $178 | $180 | $182 | $185 | $2,000 |
reResidences
Address: Ottawa, Ontario
Price Range: $370,000 - $1,524,000
Avail. suites: 8
1—2.5 bd
475—1665 SqFt