Suite number:
2503 - C970
Project:
Address:
Vaughan, Ontario
Developer:
Greenpark Group
Property type:
condo
Floor plan:
Bathrooms:
2.5
Bedrooms:
2
Size:
970 sqft
Occupancy Date:
Jan 2026
Price, CAD
$1,004,900
Available
ROI
Want to own a unit? —
Investment Period: 5 years
Yearly Return on Investment in Year 5
20.47%
Cumulative Return on Investment in Year 5
96.38%
Property Price at the End of Year 5
$1,295,000
Deposit Schedule
$5,000 at Signing
Total up to 5% in 30 days
$50,245
10% on Occupancy
$100,490
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 | $52,000 | $55,000 | $58,000 | $61,000 | $64,000 | $67,000 | $71,000 | $75,000 | $78,000 | $82,000 | $663,000 |
| rent income | - | $26,000 | $29,000 | $31,000 | $32,000 | $33,000 | $35,000 | $36,000 | $38,000 | $40,000 | $301,000 |
| mortgage principal reduction | - | $11,000 | $13,000 | $14,000 | $14,000 | $15,000 | $16,000 | $16,000 | $17,000 | $18,000 | $134,000 |
| deposit interest | $2,000 | $64 | - | - | - | - | - | - | - | - | $2,000 |
| gst hst rebate | - | $24,000 | - | - | - | - | - | - | - | - | $24,000 |
| total income return | $55,000 | $116,000 | $100,000 | $105,000 | $110,000 | $116,000 | $121,000 | $127,000 | $134,000 | $140,000 | $1,125,000 |
Expense/ Investment
| Category | Y1 | Y2 | Y3 | Y4 | Y5 | Y6 | Y7 | Y8 | Y9 | Y10 | Total |
|---|---|---|---|---|---|---|---|---|---|---|---|
| deposit | $50,000 | $100,000 | - | - | - | - | - | - | - | - | $151,000 |
| remaining balance payment | - | $50,000 | - | - | - | - | - | - | - | - | $50,000 |
| closing cost | - | $57,000 | - | - | - | - | - | - | - | - | $57,000 |
| operating expense | - | $11,000 | $13,000 | $13,000 | $13,000 | $14,000 | $14,000 | $14,000 | $15,000 | $15,000 | $122,000 |
| mortgage payment | - | $46,000 | $50,000 | $50,000 | $50,000 | $50,000 | $50,000 | $50,000 | $50,000 | $50,000 | $449,000 |
| total expense investment | $50,000 | $265,000 | $63,000 | $63,000 | $64,000 | $64,000 | $64,000 | $65,000 | $65,000 | $65,000 | $829,000 |
Other
| Category | Y1 | Y2 | Y3 | Y4 | Y5 | Y6 | Y7 | Y8 | Y9 | Y10 | Total |
|---|---|---|---|---|---|---|---|---|---|---|---|
| net gain loss | $4,000 | -$149,012 | $37,000 | $42,000 | $47,000 | $52,000 | $57,000 | $63,000 | $69,000 | $75,000 | $296,000 |
| cumulative roi | $108 | $51 | $68 | $83 | $96 | $109 | $121 | $134 | $145 | $158 | $1,000 |
The Fifth at Charisma
Address: Vaughan, Ontario
Price Range: $746,000 - $1,013,000
Avail. suites: 21
1—3 bd
524—1195 SqFt