Suite number:
CAMILLE
Project:
Address:
Hamilton, Ontario
Developer:
Rosehaven Homes
Property type:
condo
Floor plan:
Bathrooms:
1
Bedrooms:
1.5
Size:
543 sqft
Occupancy Date:
Mar 2030
Price, CAD
$610,990
Available
ROI
Want to own a unit? —
Investment Period: 5 years
Yearly Return on Investment in Year 5
394.28%
Cumulative Return on Investment in Year 5
1787.47%
Property Price at the End of Year 5
$787,000
Deposit Schedule
$10,000 at Signing
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 | $32,000 | $33,000 | $35,000 | $37,000 | $39,000 | $41,000 | $43,000 | $45,000 | $48,000 | $50,000 | $403,000 |
| rent income | - | - | - | - | - | $13,000 | $20,000 | $20,000 | $21,000 | $22,000 | $96,000 |
| mortgage principal reduction | - | - | - | - | - | $5,000 | $8,000 | $8,000 | $9,000 | $9,000 | $38,000 |
| deposit interest | $518 | $520 | $520 | $520 | $520 | $160 | - | - | - | - | $3,000 |
| gst hst rebate | - | - | - | - | - | $24,000 | - | - | - | - | $24,000 |
| total income return | $32,000 | $34,000 | $36,000 | $38,000 | $39,000 | $83,000 | $70,000 | $74,000 | $77,000 | $81,000 | $564,000 |
Expense/ Investment
| Category | Y1 | Y2 | Y3 | Y4 | Y5 | Y6 | Y7 | Y8 | Y9 | Y10 | Total |
|---|---|---|---|---|---|---|---|---|---|---|---|
| deposit | $10,000 | - | - | - | - | - | - | - | - | - | $10,000 |
| remaining balance payment | - | - | - | - | - | $112,000 | - | - | - | - | $112,000 |
| closing cost | - | - | - | - | - | $49,000 | - | - | - | - | $49,000 |
| operating expense | - | - | - | - | - | $5,000 | $8,000 | $8,000 | $9,000 | $9,000 | $39,000 |
| mortgage payment | - | - | - | - | - | $20,000 | $31,000 | $31,000 | $31,000 | $31,000 | $143,000 |
| total expense investment | $10,000 | - | - | - | - | $187,000 | $39,000 | $39,000 | $39,000 | $39,000 | $354,000 |
Other
| Category | Y1 | Y2 | Y3 | Y4 | Y5 | Y6 | Y7 | Y8 | Y9 | Y10 | Total |
|---|---|---|---|---|---|---|---|---|---|---|---|
| net gain loss | $22,000 | $34,000 | $36,000 | $38,000 | $39,000 | -$104,463 | $32,000 | $35,000 | $38,000 | $42,000 | $211,000 |
| cumulative roi | $322 | $661 | $1,000 | $1,000 | $2,000 | $138 | $150 | $162 | $173 | $185 | $6,000 |
The Rebecca
Address: Hamilton, Ontario
Price Range: $535,000 - $825,000
Avail. suites: 48
1—2 bd
425—788 SqFt