Suite number:

2301 -1A

Project:
Address:
Waterloo, Ontario
Developer:
Momentum Developments
Property type:
condo
Floor plan:
Bathrooms:
2
Bedrooms:
1.5
Size:
613 sqft
Occupancy Date:
Jun 2026
Price, CAD
$628,990
Available
ROI
16,25%
Monthly Expenses
  • condo fees— $319
  • property taxes— $157
  • property management— $110
  • repairs and maintenance— $55
Total: $642
Want to own a unit? —
Investment Period: 5 years
Yearly Return on Investment in Year 5

21.25%

Cumulative Return on Investment in Year 5

104.82%

Property Price at the End of Year 5

$810,000

Deposit Schedule
$2,500 at Signing
Total up to 0% in 30 days
$2,500
0% in 60 days
$2,500
0% in 90 days
$2,500
0% in 120 days
$2,500
0% in 150 days
$2,500
Net Gain (Loss)
Y1Y2Y3Y4Y5Y6Y7Y8Y9Y10-$90K-$45K$0$45K$90K
  • Net Gain Loss
Get Expert Advice
Property Price Appreciation
Y1Y2Y3Y4Y5Y6Y7Y8Y9Y10$0$15K$30K$45K$60K
  • Property Price Appreciation
Investment Details (10-Year Period)
Income/Return
CategoryY1Y2Y3Y4Y5Y6Y7Y8Y9Y10Total
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-$14,000$22,000$23,000$24,000$25,000$26,000$27,000$28,000$30,000$219,000
mortgage principal reduction-$5,000$8,000$8,000$9,000$9,000$10,000$10,000$11,000$11,000$81,000
deposit interest$3,000$3,000--------$5,000
gst hst rebate-$24,000--------$24,000
total income return$35,000$81,000$66,000$69,000$73,000$76,000$80,000$84,000$88,000$92,000$745,000
Expense/ Investment
CategoryY1Y2Y3Y4Y5Y6Y7Y8Y9Y10Total
deposit$117,000$34,000--------$151,000
remaining balance payment-----------
closing cost-$50,000--------$50,000
operating expense-$5,000$8,000$8,000$8,000$8,000$9,000$9,000$9,000$9,000$73,000
mortgage payment-$21,000$31,000$31,000$31,000$31,000$31,000$31,000$31,000$31,000$273,000
total expense investment$117,000$110,000$39,000$40,000$40,000$40,000$40,000$40,000$41,000$41,000$547,000
Other
CategoryY1Y2Y3Y4Y5Y6Y7Y8Y9Y10Total
net gain loss-$81,684-$29,023$27,000$30,000$33,000$36,000$40,000$44,000$48,000$52,000$198,000
cumulative roi$30$56$74$90$105$119$134$148$163$178$1,000
Q Condos
Address: Waterloo, Ontario
Price Range: $551,000 - $900,000
Avail. suites: 21
1—3.5 bd
452—1063 SqFt
Proforma Calculator

Options for changing mortgage terms

The rental rate per square foot.

Annual Interest Rate (%)
4.75%
Vacancy Rate (%)
3%
Annual Growth Rate (%)
4.3%
Annual OPEX Inflation Rate (%)
2%