Suite number:
1B+D
Project:
Address:
Barrie, Ontario
Developer:
JD Development Group
Property type:
condo
Floor plan:
Bathrooms:
2
Bedrooms:
1.5
Size:
791 sqft
Occupancy Date:
Jan 2026
Price, CAD
$745,900
Available
ROI
Want to own a unit? —
Investment Period: 5 years
Yearly Return on Investment in Year 5
21.27%
Cumulative Return on Investment in Year 5
102.55%
Property Price at the End of Year 5
$961,000
Deposit Schedule
$5,000 at Signing
Total up to 2.5% in 30 days
$18,648
2.5% in 90 days
$18,648
2.5% in 270 days
$18,648
7.5% on Occupancy
$55,943
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 | $39,000 | $41,000 | $43,000 | $45,000 | $47,000 | $50,000 | $53,000 | $55,000 | $58,000 | $61,000 | $492,000 |
| rent income | - | $25,000 | $29,000 | $30,000 | $31,000 | $33,000 | $34,000 | $35,000 | $37,000 | $39,000 | $293,000 |
| mortgage principal reduction | - | $8,000 | $10,000 | $10,000 | $11,000 | $11,000 | $12,000 | $12,000 | $13,000 | $13,000 | $100,000 |
| deposit interest | $2,000 | $72 | - | - | - | - | - | - | - | - | $2,000 |
| gst hst rebate | - | $24,000 | - | - | - | - | - | - | - | - | $24,000 |
| total income return | $41,000 | $99,000 | $81,000 | $85,000 | $89,000 | $94,000 | $98,000 | $103,000 | $108,000 | $113,000 | $911,000 |
Expense/ Investment
| Category | Y1 | Y2 | Y3 | Y4 | Y5 | Y6 | Y7 | Y8 | Y9 | Y10 | Total |
|---|---|---|---|---|---|---|---|---|---|---|---|
| deposit | $56,000 | $56,000 | - | - | - | - | - | - | - | - | $112,000 |
| remaining balance payment | - | $37,000 | - | - | - | - | - | - | - | - | $37,000 |
| closing cost | - | $52,000 | - | - | - | - | - | - | - | - | $52,000 |
| operating expense | - | $10,000 | $11,000 | $12,000 | $12,000 | $12,000 | $12,000 | $13,000 | $13,000 | $13,000 | $108,000 |
| mortgage payment | - | $34,000 | $37,000 | $37,000 | $37,000 | $37,000 | $37,000 | $37,000 | $37,000 | $37,000 | $333,000 |
| total expense investment | $56,000 | $190,000 | $49,000 | $49,000 | $49,000 | $49,000 | $50,000 | $50,000 | $50,000 | $51,000 | $643,000 |
Other
| Category | Y1 | Y2 | Y3 | Y4 | Y5 | Y6 | Y7 | Y8 | Y9 | Y10 | Total |
|---|---|---|---|---|---|---|---|---|---|---|---|
| net gain loss | -$15,082 | -$90,901 | $33,000 | $36,000 | $40,000 | $44,000 | $48,000 | $53,000 | $58,000 | $62,000 | $268,000 |
| cumulative roi | $73 | $53 | $71 | $87 | $103 | $118 | $133 | $148 | $163 | $179 | $1,000 |
Lakevu Condos Phase 3
Address: Barrie, Ontario
Price Range: $500,000 - $900,000
Avail. suites: 14
1—3 bd
533—1028 SqFt