Suite number:
1310 - B462
Project:
Address:
Pickering, Ontario
Developer:
Sevoy Developments
Property type:
condo
Floor plan:
Bathrooms:
1
Bedrooms:
1
Size:
462 sqft
Occupancy Date:
Jan 2028
Price, CAD
$514,990
Available
ROI
Want to own a unit? —
Investment Period: 5 years
Yearly Return on Investment in Year 5
21.69%
Cumulative Return on Investment in Year 5
108.00%
Property Price at the End of Year 5
$663,000
Deposit Schedule
$5,000 at Signing
Total up to 2.5% in 30 days
$12,875
2.5% in 120 days
$12,875
2.5% in 240 days
$12,875
2.5% in 360 days
$12,875
2.5% in 720 days
$12,875
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 | $27,000 | $28,000 | $30,000 | $31,000 | $33,000 | $35,000 | $36,000 | $38,000 | $40,000 | $42,000 | $340,000 |
| rent income | - | - | $901 | $11,000 | $11,000 | $12,000 | $12,000 | $13,000 | $13,000 | $14,000 | $87,000 |
| mortgage principal reduction | - | - | $518 | $6,000 | $7,000 | $7,000 | $7,000 | $8,000 | $8,000 | $8,000 | $52,000 |
| deposit interest | $2,000 | $4,000 | $5,000 | - | - | - | - | - | - | - | $11,000 |
| gst hst rebate | - | - | - | $24,000 | - | - | - | - | - | - | $24,000 |
| total income return | $29,000 | $32,000 | $36,000 | $72,000 | $51,000 | $53,000 | $56,000 | $59,000 | $62,000 | $65,000 | $514,000 |
Expense/ Investment
| Category | Y1 | Y2 | Y3 | Y4 | Y5 | Y6 | Y7 | Y8 | Y9 | Y10 | Total |
|---|---|---|---|---|---|---|---|---|---|---|---|
| deposit | $51,000 | $13,000 | $39,000 | - | - | - | - | - | - | - | $103,000 |
| remaining balance payment | - | - | - | - | - | - | - | - | - | - | - |
| closing cost | - | - | $47,000 | - | - | - | - | - | - | - | $47,000 |
| operating expense | - | - | $531 | $6,000 | $7,000 | $7,000 | $7,000 | $7,000 | $7,000 | $7,000 | $48,000 |
| mortgage payment | - | - | $2,000 | $26,000 | $26,000 | $26,000 | $26,000 | $26,000 | $26,000 | $26,000 | $183,000 |
| total expense investment | $51,000 | $13,000 | $89,000 | $32,000 | $32,000 | $32,000 | $33,000 | $33,000 | $33,000 | $33,000 | $381,000 |
Other
| Category | Y1 | Y2 | Y3 | Y4 | Y5 | Y6 | Y7 | Y8 | Y9 | Y10 | Total |
|---|---|---|---|---|---|---|---|---|---|---|---|
| net gain loss | -$22,829 | $19,000 | -$52,746 | $40,000 | $18,000 | $21,000 | $23,000 | $26,000 | $29,000 | $32,000 | $133,000 |
| cumulative roi | $56 | $94 | $68 | $98 | $108 | $117 | $126 | $135 | $143 | $152 | $1,000 |
1515 Pickering Parkway Condos
Address: Pickering, Ontario
Price Range: $401,000 - $705,000
Avail. suites: 15
0—2 bd
300—659 SqFt