Suite number:
A300
Project:
Address:
Pickering, Ontario
Developer:
Sevoy Developments
Property type:
condo
Bathrooms:
1
Bedrooms:
0
Size:
300 sqft
Occupancy Date:
Jun 2028
Price, CAD
$414,990
Available
ROI
Want to own a unit? —
Investment Period: 5 years
Yearly Return on Investment in Year 5
23.63%
Cumulative Return on Investment in Year 5
118.29%
Property Price at the End of Year 5
$535,000
Deposit Schedule
$10,000 at Signing
Total up to 5% in 30 days
$10,750
5% in 180 days
$20,750
5% in 360 days
$20,750
5% on Occupancy
$20,750
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 | $22,000 | $23,000 | $24,000 | $25,000 | $26,000 | $28,000 | $29,000 | $31,000 | $32,000 | $34,000 | $274,000 |
| rent income | - | - | - | $1,000 | $5,000 | $6,000 | $6,000 | $6,000 | $6,000 | $7,000 | $37,000 |
| mortgage principal reduction | - | - | - | $1,000 | $6,000 | $6,000 | $6,000 | $7,000 | $7,000 | $7,000 | $41,000 |
| deposit interest | $2,000 | $3,000 | $3,000 | $2,000 | - | - | - | - | - | - | $11,000 |
| gst hst rebate | - | - | - | $24,000 | - | - | - | - | - | - | $24,000 |
| total income return | $24,000 | $26,000 | $27,000 | $54,000 | $38,000 | $39,000 | $41,000 | $43,000 | $46,000 | $48,000 | $386,000 |
Expense/ Investment
| Category | Y1 | Y2 | Y3 | Y4 | Y5 | Y6 | Y7 | Y8 | Y9 | Y10 | Total |
|---|---|---|---|---|---|---|---|---|---|---|---|
| deposit | $62,000 | - | - | $21,000 | - | - | - | - | - | - | $83,000 |
| remaining balance payment | - | - | - | - | - | - | - | - | - | - | - |
| closing cost | - | - | - | $44,000 | - | - | - | - | - | - | $44,000 |
| operating expense | - | - | - | $1,000 | $4,000 | $4,000 | $5,000 | $5,000 | $5,000 | $5,000 | $29,000 |
| mortgage payment | - | - | - | $5,000 | $19,000 | $19,000 | $19,000 | $19,000 | $19,000 | $19,000 | $119,000 |
| total expense investment | $62,000 | - | - | $70,000 | $23,000 | $23,000 | $24,000 | $24,000 | $24,000 | $24,000 | $274,000 |
Other
| Category | Y1 | Y2 | Y3 | Y4 | Y5 | Y6 | Y7 | Y8 | Y9 | Y10 | Total |
|---|---|---|---|---|---|---|---|---|---|---|---|
| net gain loss | -$38,617 | $26,000 | $27,000 | -$16,166 | $14,000 | $16,000 | $18,000 | $20,000 | $22,000 | $24,000 | $112,000 |
| cumulative roi | $38 | $80 | $123 | $109 | $118 | $127 | $134 | $141 | $148 | $155 | $1,000 |
Welcome to 1515 Pickering Parkway, where abundance and potential live right outside your door. Embrace a harmonious blend of nature and urban growth, where your living experience extends far beyond your residence. With seamless commutes and thoughtfu...
Address: Pickering, Ontario
Price Range: $415,000 - $692,000
Avail. suites: 7
0—2 bd
300—659 SqFt