Suite number:
2605 - C868
Project:
Address:
Vaughan, Ontario
Developer:
Greenpark Group
Property type:
condo
Floor plan:
Bathrooms:
2.5
Bedrooms:
2
Size:
868 sqft
Occupancy Date:
Jan 2026
Price, CAD
$970,900
Available
ROI
Want to own a unit? —
Investment Period: 5 years
Yearly Return on Investment in Year 5
20.10%
Cumulative Return on Investment in Year 5
94.84%
Property Price at the End of Year 5
$1,251,000
Deposit Schedule
$5,000 at Signing
Total up to 5% in 30 days
$48,545
10% on Occupancy
$97,090
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 | $50,000 | $53,000 | $56,000 | $59,000 | $62,000 | $65,000 | $68,000 | $72,000 | $76,000 | $80,000 | $641,000 |
| rent income | - | $23,000 | $26,000 | $28,000 | $29,000 | $30,000 | $31,000 | $33,000 | $34,000 | $35,000 | $269,000 |
| mortgage principal reduction | - | $11,000 | $13,000 | $13,000 | $14,000 | $14,000 | $15,000 | $16,000 | $17,000 | $17,000 | $130,000 |
| deposit interest | $2,000 | $62 | - | - | - | - | - | - | - | - | $2,000 |
| gst hst rebate | - | $24,000 | - | - | - | - | - | - | - | - | $24,000 |
| total income return | $53,000 | $111,000 | $95,000 | $99,000 | $104,000 | $109,000 | $115,000 | $120,000 | $126,000 | $133,000 | $1,066,000 |
Expense/ Investment
| Category | Y1 | Y2 | Y3 | Y4 | Y5 | Y6 | Y7 | Y8 | Y9 | Y10 | Total |
|---|---|---|---|---|---|---|---|---|---|---|---|
| deposit | $49,000 | $97,000 | - | - | - | - | - | - | - | - | $146,000 |
| remaining balance payment | - | $49,000 | - | - | - | - | - | - | - | - | $49,000 |
| closing cost | - | $56,000 | - | - | - | - | - | - | - | - | $56,000 |
| operating expense | - | $10,000 | $12,000 | $12,000 | $12,000 | $12,000 | $13,000 | $13,000 | $13,000 | $14,000 | $112,000 |
| mortgage payment | - | $45,000 | $49,000 | $49,000 | $49,000 | $49,000 | $49,000 | $49,000 | $49,000 | $49,000 | $434,000 |
| total expense investment | $49,000 | $257,000 | $60,000 | $61,000 | $61,000 | $61,000 | $61,000 | $62,000 | $62,000 | $62,000 | $796,000 |
Other
| Category | Y1 | Y2 | Y3 | Y4 | Y5 | Y6 | Y7 | Y8 | Y9 | Y10 | Total |
|---|---|---|---|---|---|---|---|---|---|---|---|
| net gain loss | $4,000 | -$145,644 | $35,000 | $39,000 | $43,000 | $48,000 | $53,000 | $59,000 | $64,000 | $70,000 | $270,000 |
| cumulative roi | $108 | $51 | $67 | $82 | $95 | $107 | $119 | $130 | $142 | $153 | $1,000 |
The Fifth at Charisma
Address: Vaughan, Ontario
Price Range: $746,000 - $1,013,000
Avail. suites: 21
1—3 bd
524—1195 SqFt