Suite number:
California 815 (Encore)
Project:
Address:
Vaughan, Ontario
Developer:
Menkes Developments Ltd.
Property type:
condo
Floor plan:
Bathrooms:
2
Bedrooms:
2.5
Size:
815 sqft
Occupancy Date:
Jun 2029
Price, CAD
$864,790
Available
ROI
Want to own a unit? —
Investment Period: 5 years
Yearly Return on Investment in Year 5
26.71%
Cumulative Return on Investment in Year 5
122.31%
Property Price at the End of Year 5
$1,114,000
Deposit Schedule
$12,000 at Signing
Total up to 5% in 30 days
$43,240
2.5% in 180 days
$21,620
2.5% in 360 days
$21,620
2.5% in 600 days
$21,620
2.5% in 750 days
$21,620
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 | $45,000 | $47,000 | $50,000 | $52,000 | $55,000 | $58,000 | $61,000 | $64,000 | $67,000 | $71,000 | $571,000 |
| rent income | - | - | - | $9,000 | $29,000 | $30,000 | $31,000 | $33,000 | $34,000 | $36,000 | $202,000 |
| mortgage principal reduction | - | - | - | $4,000 | $11,000 | $11,000 | $12,000 | $13,000 | $13,000 | $14,000 | $77,000 |
| deposit interest | -$4,815 | $6,000 | $8,000 | $4,000 | - | - | - | - | - | - | $14,000 |
| gst hst rebate | - | - | - | $24,000 | - | - | - | - | - | - | $24,000 |
| total income return | $40,000 | $53,000 | $58,000 | $94,000 | $95,000 | $99,000 | $104,000 | $109,000 | $115,000 | $120,000 | $888,000 |
Expense/ Investment
| Category | Y1 | Y2 | Y3 | Y4 | Y5 | Y6 | Y7 | Y8 | Y9 | Y10 | Total |
|---|---|---|---|---|---|---|---|---|---|---|---|
| deposit | $86,000 | $22,000 | $22,000 | $43,000 | - | - | - | - | - | - | $173,000 |
| remaining balance payment | - | - | - | - | - | - | - | - | - | - | - |
| closing cost | - | - | - | $54,000 | - | - | - | - | - | - | $54,000 |
| operating expense | - | - | - | $4,000 | $12,000 | $13,000 | $13,000 | $13,000 | $14,000 | $14,000 | $83,000 |
| mortgage payment | - | - | - | $14,000 | $43,000 | $43,000 | $43,000 | $43,000 | $43,000 | $43,000 | $274,000 |
| total expense investment | $86,000 | $22,000 | $22,000 | $116,000 | $56,000 | $56,000 | $56,000 | $57,000 | $57,000 | $57,000 | $585,000 |
Other
| Category | Y1 | Y2 | Y3 | Y4 | Y5 | Y6 | Y7 | Y8 | Y9 | Y10 | Total |
|---|---|---|---|---|---|---|---|---|---|---|---|
| net gain loss | -$46,453 | $32,000 | $37,000 | -$22,374 | $39,000 | $43,000 | $48,000 | $53,000 | $58,000 | $63,000 | $303,000 |
| cumulative roi | $52 | $87 | $117 | $107 | $122 | $136 | $149 | $162 | $175 | $187 | $1,000 |
Bravo Condos
Address: Vaughan, Ontario
Price Range: $470,000 - $865,000
Avail. suites: 18
0—3 bd
334—1046 SqFt