Suite number:
Citrine
Project:
Address:
Niagara Falls, Ontario
Developer:
Delta Builders
Property type:
condo
Bathrooms:
1.5
Bedrooms:
1.5
Size:
804 sqft
Occupancy Date:
Mar 2026
Price, CAD
$547,268
Available
ROI
Want to own a unit? —
Investment Period: 5 years
Yearly Return on Investment in Year 5
25.82%
Cumulative Return on Investment in Year 5
127.26%
Property Price at the End of Year 5
$705,000
Deposit Schedule
$5,000 at Signing
Total up to 0% in 30 days
$5,000
2.5% in 120 days
$13,682
2.5% in 180 days
$13,682
2.5% in 360 days
$13,682
7.5% on Occupancy
$41,045
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 | $28,000 | $30,000 | $31,000 | $33,000 | $35,000 | $37,000 | $39,000 | $41,000 | $43,000 | $45,000 | $361,000 |
| rent income | - | $19,000 | $29,000 | $30,000 | $32,000 | $33,000 | $34,000 | $36,000 | $37,000 | $39,000 | $289,000 |
| mortgage principal reduction | - | $5,000 | $8,000 | $8,000 | $9,000 | $9,000 | $9,000 | $10,000 | $10,000 | $10,000 | $78,000 |
| deposit interest | $2,000 | $736 | - | - | - | - | - | - | - | - | $2,000 |
| gst hst rebate | - | $24,000 | - | - | - | - | - | - | - | - | $24,000 |
| total income return | $30,000 | $79,000 | $68,000 | $72,000 | $75,000 | $79,000 | $82,000 | $86,000 | $90,000 | $94,000 | $755,000 |
Expense/ Investment
| Category | Y1 | Y2 | Y3 | Y4 | Y5 | Y6 | Y7 | Y8 | Y9 | Y10 | Total |
|---|---|---|---|---|---|---|---|---|---|---|---|
| deposit | $46,000 | $41,000 | - | - | - | - | - | - | - | - | $87,000 |
| remaining balance payment | - | $22,000 | - | - | - | - | - | - | - | - | $22,000 |
| closing cost | - | $46,000 | - | - | - | - | - | - | - | - | $46,000 |
| operating expense | - | $6,000 | $9,000 | $9,000 | $9,000 | $10,000 | $10,000 | $10,000 | $11,000 | $11,000 | $85,000 |
| mortgage payment | - | $17,000 | $25,000 | $25,000 | $25,000 | $25,000 | $25,000 | $25,000 | $25,000 | $25,000 | $217,000 |
| total expense investment | $46,000 | $132,000 | $34,000 | $34,000 | $34,000 | $35,000 | $35,000 | $35,000 | $36,000 | $36,000 | $458,000 |
Other
| Category | Y1 | Y2 | Y3 | Y4 | Y5 | Y6 | Y7 | Y8 | Y9 | Y10 | Total |
|---|---|---|---|---|---|---|---|---|---|---|---|
| net gain loss | -$15,987 | -$53,687 | $35,000 | $38,000 | $41,000 | $44,000 | $47,000 | $51,000 | $54,000 | $58,000 | $297,000 |
| cumulative roi | $65 | $57 | $80 | $103 | $127 | $153 | $180 | $209 | $240 | $273 | $1,000 |
Zebra Condominiums
Address: Niagara Falls, Ontario
Price Range: $461,000 - $840,000
Avail. suites: 16
1—2 bd
646—1611 SqFt