Suite number:
206 2B
Project:
Address:
Waterloo, Ontario
Developer:
Momentum Developments
Property type:
condo
Bathrooms:
2
Bedrooms:
2
Size:
760 sqft
Occupancy Date:
Jun 2026
Price, CAD
$725,990
Available
ROI
Want to own a unit? —
Investment Period: 5 years
Yearly Return on Investment in Year 5
22.82%
Cumulative Return on Investment in Year 5
108.31%
Property Price at the End of Year 5
$935,000
Deposit Schedule
$5,000 at Signing
Total up to 5% in 30 days
$31,300
5% in 365 days
$36,300
5% on Occupancy
$36,300
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 | $38,000 | $40,000 | $42,000 | $44,000 | $46,000 | $49,000 | $51,000 | $54,000 | $57,000 | $60,000 | $479,000 |
| rent income | - | $6,000 | $22,000 | $23,000 | $24,000 | $25,000 | $27,000 | $28,000 | $29,000 | $30,000 | $215,000 |
| mortgage principal reduction | - | $3,000 | $10,000 | $11,000 | $11,000 | $12,000 | $12,000 | $13,000 | $13,000 | $14,000 | $98,000 |
| deposit interest | $2,000 | $3,000 | - | - | - | - | - | - | - | - | $4,000 |
| gst hst rebate | - | $24,000 | - | - | - | - | - | - | - | - | $24,000 |
| total income return | $39,000 | $74,000 | $75,000 | $78,000 | $82,000 | $86,000 | $90,000 | $94,000 | $99,000 | $103,000 | $820,000 |
Expense/ Investment
| Category | Y1 | Y2 | Y3 | Y4 | Y5 | Y6 | Y7 | Y8 | Y9 | Y10 | Total |
|---|---|---|---|---|---|---|---|---|---|---|---|
| deposit | $36,000 | $73,000 | - | - | - | - | - | - | - | - | $109,000 |
| remaining balance payment | - | $36,000 | - | - | - | - | - | - | - | - | $36,000 |
| closing cost | - | $50,000 | - | - | - | - | - | - | - | - | $50,000 |
| operating expense | - | $2,000 | $9,000 | $9,000 | $10,000 | $10,000 | $10,000 | $11,000 | $11,000 | $11,000 | $83,000 |
| mortgage payment | - | $8,000 | $33,000 | $33,000 | $33,000 | $33,000 | $33,000 | $33,000 | $33,000 | $33,000 | $275,000 |
| total expense investment | $36,000 | $169,000 | $42,000 | $43,000 | $43,000 | $43,000 | $44,000 | $44,000 | $44,000 | $45,000 | $553,000 |
Other
| Category | Y1 | Y2 | Y3 | Y4 | Y5 | Y6 | Y7 | Y8 | Y9 | Y10 | Total |
|---|---|---|---|---|---|---|---|---|---|---|---|
| net gain loss | $3,000 | -$95,005 | $32,000 | $36,000 | $39,000 | $43,000 | $46,000 | $50,000 | $54,000 | $59,000 | $267,000 |
| cumulative roi | $109 | $56 | $75 | $92 | $108 | $124 | $138 | $153 | $168 | $182 | $1,000 |
Q Condos, by Momentum Developments, is a prime pre construction condo investment in Kitchener-Waterloo. The slender design of Q Condos will rise 34 spectacular storeys above Queen Street's creative vibe. Overlooking Victoria Park, the location is ste...
Address: Waterloo, Ontario
Price Range: $551,000 - $900,000
Avail. suites: 17
1—3.5 bd
452—1063 SqFt