Suite number:
1E (The Avalon Collection)
Project:
Address:
Vaughan, Ontario
Developer:
Avalee Homes
Property type:
condo
Floor plan:
Bathrooms:
2
Bedrooms:
1.5
Size:
1137 sqft
Occupancy Date:
Mar 2026
Price, CAD
$1,224,800
Available
ROI
Want to own a unit? —
Investment Period: 5 years
Yearly Return on Investment in Year 5
21.77%
Cumulative Return on Investment in Year 5
100.68%
Property Price at the End of Year 5
$1,578,000
Deposit Schedule
$10,000 at Signing
Total up to 5% in 30 days
$61,240
2.5% in 120 days
$30,620
2.5% in 370 days
$30,620
7.5% on Occupancy
$91,860
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 | $64,000 | $67,000 | $70,000 | $74,000 | $78,000 | $82,000 | $86,000 | $91,000 | $96,000 | $100,000 | $808,000 |
| rent income | - | $30,000 | $41,000 | $43,000 | $45,000 | $47,000 | $49,000 | $51,000 | $53,000 | $55,000 | $411,000 |
| mortgage principal reduction | - | $11,000 | $16,000 | $16,000 | $17,000 | $18,000 | $19,000 | $20,000 | $21,000 | $22,000 | $160,000 |
| deposit interest | $473 | $2,000 | - | - | - | - | - | - | - | - | $3,000 |
| gst hst rebate | - | $24,000 | - | - | - | - | - | - | - | - | $24,000 |
| total income return | $64,000 | $134,000 | $127,000 | $133,000 | $140,000 | $147,000 | $154,000 | $161,000 | $169,000 | $177,000 | $1,407,000 |
Expense/ Investment
| Category | Y1 | Y2 | Y3 | Y4 | Y5 | Y6 | Y7 | Y8 | Y9 | Y10 | Total |
|---|---|---|---|---|---|---|---|---|---|---|---|
| deposit | $92,000 | $122,000 | - | - | - | - | - | - | - | - | $214,000 |
| remaining balance payment | - | $31,000 | - | - | - | - | - | - | - | - | $31,000 |
| closing cost | - | $61,000 | - | - | - | - | - | - | - | - | $61,000 |
| operating expense | - | $13,000 | $17,000 | $17,000 | $18,000 | $18,000 | $19,000 | $19,000 | $20,000 | $20,000 | $161,000 |
| mortgage payment | - | $46,000 | $61,000 | $61,000 | $61,000 | $61,000 | $61,000 | $61,000 | $61,000 | $61,000 | $537,000 |
| total expense investment | $92,000 | $273,000 | $78,000 | $79,000 | $79,000 | $80,000 | $80,000 | $81,000 | $81,000 | $81,000 | $1,004,000 |
Other
| Category | Y1 | Y2 | Y3 | Y4 | Y5 | Y6 | Y7 | Y8 | Y9 | Y10 | Total |
|---|---|---|---|---|---|---|---|---|---|---|---|
| net gain loss | -$27,879 | -$138,877 | $49,000 | $55,000 | $61,000 | $67,000 | $74,000 | $81,000 | $88,000 | $96,000 | $403,000 |
| cumulative roi | $70 | $51 | $69 | $86 | $101 | $115 | $129 | $142 | $156 | $170 | $1,000 |
Elegance Luxury Residences
Address: Vaughan, Ontario
Price Range: $1,195,000 - $2,169,000
Avail. suites: 40
1.5—3.5 bd
907—2884 SqFt