Suite number:
105
Project:
Address:
Hamilton, Ontario
Developer:
The Hi-Rise Group
Property type:
condo
Bathrooms:
1
Bedrooms:
1
Size:
1384 sqft
Occupancy Date:
Mar 2026
Price, CAD
$1,337,990
Available
ROI
Want to own a unit? —
Investment Period: 5 years
Yearly Return on Investment in Year 5
21.07%
Cumulative Return on Investment in Year 5
97.31%
Property Price at the End of Year 5
$1,724,000
Deposit Schedule
$1 at Signing
Total up to 1% in 30 days
$13,379
1% in 60 days
$13,380
1% in 90 days
$13,380
1% in 120 days
$13,380
1% in 150 days
$13,380
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 | $69,000 | $73,000 | $77,000 | $81,000 | $85,000 | $90,000 | $94,000 | $99,000 | $104,000 | $110,000 | $883,000 |
| rent income | - | $11,000 | $23,000 | $24,000 | $25,000 | $26,000 | $27,000 | $28,000 | $29,000 | $30,000 | $223,000 |
| mortgage principal reduction | - | $9,000 | $19,000 | $20,000 | $21,000 | $22,000 | $23,000 | $23,000 | $24,000 | $25,000 | $187,000 |
| deposit interest | $6,000 | $4,000 | - | - | - | - | - | - | - | - | $10,000 |
| gst hst rebate | - | $24,000 | - | - | - | - | - | - | - | - | $24,000 |
| total income return | $76,000 | $122,000 | $119,000 | $125,000 | $131,000 | $137,000 | $144,000 | $151,000 | $158,000 | $166,000 | $1,327,000 |
Expense/ Investment
| Category | Y1 | Y2 | Y3 | Y4 | Y5 | Y6 | Y7 | Y8 | Y9 | Y10 | Total |
|---|---|---|---|---|---|---|---|---|---|---|---|
| deposit | $174,000 | $13,000 | - | - | - | - | - | - | - | - | $187,000 |
| remaining balance payment | - | $80,000 | - | - | - | - | - | - | - | - | $80,000 |
| closing cost | - | $62,000 | - | - | - | - | - | - | - | - | $62,000 |
| operating expense | - | $8,000 | $16,000 | $16,000 | $17,000 | $17,000 | $18,000 | $18,000 | $19,000 | $19,000 | $147,000 |
| mortgage payment | - | $31,000 | $61,000 | $61,000 | $61,000 | $61,000 | $61,000 | $61,000 | $61,000 | $61,000 | $521,000 |
| total expense investment | $174,000 | $194,000 | $77,000 | $77,000 | $78,000 | $78,000 | $79,000 | $80,000 | $80,000 | $81,000 | $998,000 |
Other
| Category | Y1 | Y2 | Y3 | Y4 | Y5 | Y6 | Y7 | Y8 | Y9 | Y10 | Total |
|---|---|---|---|---|---|---|---|---|---|---|---|
| net gain loss | -$98,128 | -$72,541 | $42,000 | $47,000 | $53,000 | $59,000 | $65,000 | $71,000 | $78,000 | $85,000 | $329,000 |
| cumulative roi | $44 | $54 | $71 | $85 | $97 | $108 | $118 | $127 | $136 | $145 | $987 |
75 James is an urban lifestyle condo featuring multi-tiered towers, incredible amenities, and versatile live/work opportunities at the base. Located in the latest living hotspot of Hamilton, you’ll find a lifestyle like no other just steps away from ...
Address: Hamilton, Ontario
Price Range: $534,000 - $1,338,000
Avail. suites: 12
0—3.5 bd
345—1406 SqFt