Suite number:
2301 -1A
Project:
Address:
Waterloo, Ontario
Developer:
Momentum Developments
Property type:
condo
Bathrooms:
2
Bedrooms:
1.5
Size:
613 sqft
Occupancy Date:
Jun 2026
Price, CAD
$628,990
Available
ROI
Want to own a unit? —
Investment Period: 5 years
Yearly Return on Investment in Year 5
21.70%
Cumulative Return on Investment in Year 5
104.69%
Property Price at the End of Year 5
$810,000
Deposit Schedule
$5,000 at Signing
Total up to 5% in 30 days
$31,450
5% in 365 days
$31,450
5% on Occupancy
$31,450
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 | $33,000 | $34,000 | $36,000 | $38,000 | $40,000 | $42,000 | $44,000 | $47,000 | $49,000 | $52,000 | $415,000 |
| rent income | - | $11,000 | $22,000 | $23,000 | $24,000 | $25,000 | $26,000 | $27,000 | $28,000 | $30,000 | $215,000 |
| mortgage principal reduction | - | $4,000 | $8,000 | $9,000 | $9,000 | $9,000 | $10,000 | $10,000 | $11,000 | $11,000 | $82,000 |
| deposit interest | -$2 | $2,000 | - | - | - | - | - | - | - | - | $2,000 |
| gst hst rebate | - | $24,000 | - | - | - | - | - | - | - | - | $24,000 |
| total income return | $33,000 | $75,000 | $66,000 | $70,000 | $73,000 | $77,000 | $80,000 | $84,000 | $88,000 | $92,000 | $738,000 |
Expense/ Investment
| Category | Y1 | Y2 | Y3 | Y4 | Y5 | Y6 | Y7 | Y8 | Y9 | Y10 | Total |
|---|---|---|---|---|---|---|---|---|---|---|---|
| deposit | $31,000 | $63,000 | - | - | - | - | - | - | - | - | $94,000 |
| remaining balance payment | - | $31,000 | - | - | - | - | - | - | - | - | $31,000 |
| closing cost | - | $48,000 | - | - | - | - | - | - | - | - | $48,000 |
| operating expense | - | $4,000 | $8,000 | $8,000 | $8,000 | $9,000 | $9,000 | $9,000 | $9,000 | $10,000 | $74,000 |
| mortgage payment | - | $15,000 | $31,000 | $31,000 | $31,000 | $31,000 | $31,000 | $31,000 | $31,000 | $31,000 | $260,000 |
| total expense investment | $31,000 | $162,000 | $38,000 | $39,000 | $39,000 | $39,000 | $39,000 | $40,000 | $40,000 | $40,000 | $508,000 |
Other
| Category | Y1 | Y2 | Y3 | Y4 | Y5 | Y6 | Y7 | Y8 | Y9 | Y10 | Total |
|---|---|---|---|---|---|---|---|---|---|---|---|
| net gain loss | $1,000 | -$86,754 | $28,000 | $31,000 | $34,000 | $37,000 | $41,000 | $44,000 | $48,000 | $52,000 | $230,000 |
| cumulative roi | $104 | $54 | $72 | $89 | $105 | $120 | $135 | $150 | $165 | $181 | $1,000 |
Q Condos
Address: Waterloo, Ontario
Price Range: $551,000 - $900,000
Avail. suites: 18
1—3.5 bd
452—1063 SqFt