Suite number:
1CC+D
Project:
Address:
Pickering, Ontario
Developer:
Chestnut Hill Developments
Property type:
condo
Bathrooms:
1
Bedrooms:
1.5
Size:
517 sqft
Occupancy Date:
Nov 2027
Price, CAD
$649,900
Available
ROI
Want to own a unit? —
Investment Period: 5 years
Yearly Return on Investment in Year 5
23.90%
Cumulative Return on Investment in Year 5
113.08%
Property Price at the End of Year 5
$837,000
Deposit Schedule
$5,000 at Signing
Total up to 2.5% in 0 days
$16,248
2.5% in 0 days
$16,248
2.5% in 0 days
$16,248
5% in 30 days
$32,495
0% on Occupancy
$1,000
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 | $34,000 | $36,000 | $37,000 | $39,000 | $41,000 | $44,000 | $46,000 | $48,000 | $51,000 | $53,000 | $429,000 |
| rent income | - | - | - | $18,000 | $19,000 | $20,000 | $21,000 | $21,000 | $22,000 | $23,000 | $145,000 |
| mortgage principal reduction | - | - | - | $8,000 | $9,000 | $9,000 | $10,000 | $10,000 | $10,000 | $11,000 | $67,000 |
| deposit interest | $2,000 | $4,000 | $3,000 | - | - | - | - | - | - | - | $9,000 |
| gst hst rebate | - | - | - | $24,000 | - | - | - | - | - | - | $24,000 |
| total income return | $36,000 | $39,000 | $41,000 | $90,000 | $69,000 | $72,000 | $76,000 | $80,000 | $84,000 | $88,000 | $674,000 |
Expense/ Investment
| Category | Y1 | Y2 | Y3 | Y4 | Y5 | Y6 | Y7 | Y8 | Y9 | Y10 | Total |
|---|---|---|---|---|---|---|---|---|---|---|---|
| deposit | $49,000 | $16,000 | $17,000 | - | - | - | - | - | - | - | $82,000 |
| remaining balance payment | - | - | $48,000 | - | - | - | - | - | - | - | $48,000 |
| closing cost | - | - | $48,000 | - | - | - | - | - | - | - | $48,000 |
| operating expense | - | - | - | $8,000 | $8,000 | $8,000 | $9,000 | $9,000 | $9,000 | $9,000 | $60,000 |
| mortgage payment | - | - | - | $32,000 | $32,000 | $32,000 | $32,000 | $32,000 | $32,000 | $32,000 | $221,000 |
| total expense investment | $49,000 | $16,000 | $113,000 | $39,000 | $40,000 | $40,000 | $40,000 | $40,000 | $41,000 | $41,000 | $460,000 |
Other
| Category | Y1 | Y2 | Y3 | Y4 | Y5 | Y6 | Y7 | Y8 | Y9 | Y10 | Total |
|---|---|---|---|---|---|---|---|---|---|---|---|
| net gain loss | -$13,137 | $23,000 | -$72,914 | $50,000 | $29,000 | $33,000 | $36,000 | $39,000 | $43,000 | $47,000 | $214,000 |
| cumulative roi | $73 | $115 | $68 | $99 | $113 | $126 | $138 | $150 | $162 | $174 | $1,000 |
The Grand at Universal City
Address: Pickering, Ontario
Price Range: $607,000 - $1,132,000
Avail. suites: 37
1—3.5 bd
469—1026 SqFt