Suite number:
A-PH-02 - 2E+D
Project:
Address:
Markham, Ontario
Developer:
Liberty Development Corporation
Property type:
condo
Floor plan:
Bathrooms:
2
Bedrooms:
2.5
Size:
1465 sqft
Occupancy Date:
Apr 2026
Price, CAD
$1,428,800
Available
ROI
Want to own a unit? —
Investment Period: 5 years
Yearly Return on Investment in Year 5
22.38%
Cumulative Return on Investment in Year 5
103.99%
Property Price at the End of Year 5
$1,842,000
Deposit Schedule
$5,000 at Signing
Total up to 5% in 30 days
$71,440
2.5% in 180 days
$35,720
12.5% on Occupancy
$178,600
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 | $75,000 | $78,000 | $82,000 | $87,000 | $91,000 | $96,000 | $101,000 | $106,000 | $111,000 | $117,000 | $944,000 |
| rent income | $4,000 | $51,000 | $54,000 | $56,000 | $58,000 | $61,000 | $63,000 | $66,000 | $69,000 | $72,000 | $554,000 |
| mortgage principal reduction | $1,000 | $18,000 | $19,000 | $19,000 | $20,000 | $21,000 | $22,000 | $24,000 | $25,000 | $26,000 | $196,000 |
| deposit interest | $3,000 | - | - | - | - | - | - | - | - | - | $3,000 |
| gst hst rebate | $24,000 | - | - | - | - | - | - | - | - | - | $24,000 |
| total income return | $108,000 | $147,000 | $154,000 | $162,000 | $170,000 | $178,000 | $187,000 | $196,000 | $205,000 | $215,000 | $1,721,000 |
Expense/ Investment
| Category | Y1 | Y2 | Y3 | Y4 | Y5 | Y6 | Y7 | Y8 | Y9 | Y10 | Total |
|---|---|---|---|---|---|---|---|---|---|---|---|
| deposit | $286,000 | - | - | - | - | - | - | - | - | - | $286,000 |
| remaining balance payment | - | - | - | - | - | - | - | - | - | - | - |
| closing cost | $66,000 | - | - | - | - | - | - | - | - | - | $66,000 |
| operating expense | $2,000 | $20,000 | $20,000 | $21,000 | $21,000 | $22,000 | $22,000 | $23,000 | $24,000 | $24,000 | $200,000 |
| mortgage payment | $6,000 | $72,000 | $72,000 | $72,000 | $72,000 | $72,000 | $72,000 | $72,000 | $72,000 | $72,000 | $650,000 |
| total expense investment | $359,000 | $92,000 | $92,000 | $92,000 | $93,000 | $93,000 | $94,000 | $95,000 | $95,000 | $96,000 | $1,201,000 |
Other
| Category | Y1 | Y2 | Y3 | Y4 | Y5 | Y6 | Y7 | Y8 | Y9 | Y10 | Total |
|---|---|---|---|---|---|---|---|---|---|---|---|
| net gain loss | -$251,077 | $56,000 | $62,000 | $69,000 | $77,000 | $84,000 | $93,000 | $101,000 | $110,000 | $119,000 | $520,000 |
| cumulative roi | $30 | $51 | $70 | $88 | $104 | $120 | $135 | $151 | $166 | $182 | $1,000 |
Joy Station Condos
Address: Markham, Ontario
Price Range: $519,000 - $1,489,000
Avail. suites: 21
1—4 bd
486—1848 SqFt