Suite number:
1112
Project:
Address:
St. Catharines, Ontario
Developer:
Elite Developments
Property type:
condo
Bathrooms:
1
Bedrooms:
1.5
Size:
542 sqft
Occupancy Date:
Jan 2027
Price, CAD
$467,888
Available
ROI
Want to own a unit? —
Investment Period: 5 years
Yearly Return on Investment in Year 5
22.10%
Cumulative Return on Investment in Year 5
110.31%
Property Price at the End of Year 5
$603,000
Deposit Schedule
$5,000 at Signing
Total up to 5% in 30 days
$23,394
2.5% in 120 days
$11,697
2.5% in 150 days
$11,697
2.5% in 550 days
$11,697
2.5% in 720 days
$11,697
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 | $24,000 | $26,000 | $27,000 | $28,000 | $30,000 | $31,000 | $33,000 | $35,000 | $36,000 | $38,000 | $309,000 |
| rent income | - | - | $17,000 | $20,000 | $21,000 | $22,000 | $22,000 | $23,000 | $24,000 | $25,000 | $175,000 |
| mortgage principal reduction | - | - | $6,000 | $6,000 | $7,000 | $7,000 | $7,000 | $8,000 | $8,000 | $8,000 | $56,000 |
| deposit interest | -$501 | $4,000 | $290 | - | - | - | - | - | - | - | $4,000 |
| gst hst rebate | - | - | $24,000 | - | - | - | - | - | - | - | $24,000 |
| total income return | $24,000 | $30,000 | $74,000 | $54,000 | $57,000 | $60,000 | $63,000 | $66,000 | $69,000 | $72,000 | $568,000 |
Expense/ Investment
| Category | Y1 | Y2 | Y3 | Y4 | Y5 | Y6 | Y7 | Y8 | Y9 | Y10 | Total |
|---|---|---|---|---|---|---|---|---|---|---|---|
| deposit | $47,000 | $23,000 | $23,000 | - | - | - | - | - | - | - | $94,000 |
| remaining balance payment | - | - | - | - | - | - | - | - | - | - | - |
| closing cost | - | - | $45,000 | - | - | - | - | - | - | - | $45,000 |
| operating expense | - | - | $7,000 | $8,000 | $8,000 | $8,000 | $9,000 | $9,000 | $9,000 | $9,000 | $67,000 |
| mortgage payment | - | - | $21,000 | $23,000 | $23,000 | $23,000 | $23,000 | $23,000 | $23,000 | $23,000 | $180,000 |
| total expense investment | $47,000 | $23,000 | $96,000 | $31,000 | $31,000 | $31,000 | $31,000 | $32,000 | $32,000 | $32,000 | $386,000 |
Other
| Category | Y1 | Y2 | Y3 | Y4 | Y5 | Y6 | Y7 | Y8 | Y9 | Y10 | Total |
|---|---|---|---|---|---|---|---|---|---|---|---|
| net gain loss | -$23,029 | $7,000 | -$21,864 | $24,000 | $26,000 | $29,000 | $31,000 | $34,000 | $37,000 | $40,000 | $182,000 |
| cumulative roi | $52 | $77 | $77 | $94 | $110 | $126 | $142 | $158 | $174 | $191 | $1,000 |
88 James
Address: St. Catharines, Ontario
Price Range: $378,000 - $629,000
Avail. suites: 141
0—2.5 bd
345—762 SqFt