Suite number:
1103 1H
Project:
Address:
Waterloo, Ontario
Developer:
Momentum Developments
Property type:
condo
Bathrooms:
1
Bedrooms:
1.5
Size:
720 sqft
Occupancy Date:
Jun 2026
Price, CAD
$582,990
Available
ROI
Want to own a unit? —
Investment Period: 5 years
Yearly Return on Investment in Year 5
24.42%
Cumulative Return on Investment in Year 5
118.40%
Property Price at the End of Year 5
$751,000
Deposit Schedule
$5,000 at Signing
Total up to 5% in 30 days
$24,150
5% in 365 days
$29,150
5% on Occupancy
$29,150
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 | $30,000 | $32,000 | $34,000 | $35,000 | $37,000 | $39,000 | $41,000 | $43,000 | $45,000 | $48,000 | $385,000 |
| rent income | - | $6,000 | $26,000 | $27,000 | $28,000 | $29,000 | $30,000 | $32,000 | $33,000 | $34,000 | $244,000 |
| mortgage principal reduction | - | $2,000 | $8,000 | $9,000 | $9,000 | $9,000 | $10,000 | $10,000 | $11,000 | $11,000 | $79,000 |
| deposit interest | $1,000 | $2,000 | - | - | - | - | - | - | - | - | $4,000 |
| gst hst rebate | - | $24,000 | - | - | - | - | - | - | - | - | $24,000 |
| total income return | $32,000 | $66,000 | $67,000 | $71,000 | $74,000 | $77,000 | $81,000 | $85,000 | $89,000 | $93,000 | $735,000 |
Expense/ Investment
| Category | Y1 | Y2 | Y3 | Y4 | Y5 | Y6 | Y7 | Y8 | Y9 | Y10 | Total |
|---|---|---|---|---|---|---|---|---|---|---|---|
| deposit | $29,000 | $58,000 | - | - | - | - | - | - | - | - | $87,000 |
| remaining balance payment | - | $29,000 | - | - | - | - | - | - | - | - | $29,000 |
| closing cost | - | $47,000 | - | - | - | - | - | - | - | - | $47,000 |
| operating expense | - | $2,000 | $9,000 | $9,000 | $9,000 | $10,000 | $10,000 | $10,000 | $10,000 | $11,000 | $80,000 |
| mortgage payment | - | $7,000 | $27,000 | $27,000 | $27,000 | $27,000 | $27,000 | $27,000 | $27,000 | $27,000 | $220,000 |
| total expense investment | $29,000 | $143,000 | $35,000 | $36,000 | $36,000 | $36,000 | $37,000 | $37,000 | $37,000 | $38,000 | $464,000 |
Other
| Category | Y1 | Y2 | Y3 | Y4 | Y5 | Y6 | Y7 | Y8 | Y9 | Y10 | Total |
|---|---|---|---|---|---|---|---|---|---|---|---|
| net gain loss | $2,000 | -$77,039 | $32,000 | $35,000 | $38,000 | $41,000 | $45,000 | $48,000 | $52,000 | $56,000 | $271,000 |
| cumulative roi | $109 | $57 | $78 | $98 | $118 | $139 | $159 | $181 | $204 | $228 | $1,000 |
Q Condos, by Momentum Developments, is a prime pre construction condo investment in Kitchener-Waterloo. The slender design of Q Condos will rise 34 spectacular storeys above Queen Street's creative vibe. Overlooking Victoria Park, the location is ste...
Address: Waterloo, Ontario
Price Range: $551,000 - $900,000
Avail. suites: 17
1—3.5 bd
452—1063 SqFt