Suite number:

215 - C1C-B

Address:
Markham, Ontario
Developer:
inCAN Developments
Property type:
condo
Floor plan:
Bathrooms:
2
Bedrooms:
1
Size:
679 sqft
Occupancy Date:
Apr 2028
Price, CAD
$797,990
Available
ROI
Want to own a unit? —
Investment Period: 5 years
Yearly Return on Investment in Year 5

21.64%

Cumulative Return on Investment in Year 5

101.69%

Property Price at the End of Year 5

$1,028,000

Deposit Schedule
$10,000 at Signing
Total up to 5% in 30 days
$39,900
2.5% in 120 days
$19,950
2.5% in 180 days
$19,950
2.5% in 600 days
$19,950
2.5% in 780 days
$19,950
Net Gain (Loss)
Get Expert Advice
Property Price Appreciation
Investment Details (10-Year Period)
Income/Return
CategoryY1Y2Y3Y4Y5Y6Y7Y8Y9Y10Total
property price appreciation$41,000$44,000$46,000$48,000$51,000$53,000$56,000$59,000$62,000$65,000$527,000
rent income--$8,000$16,000$17,000$18,000$18,000$19,000$20,000$21,000$137,000
mortgage principal reduction--$5,000$10,000$11,000$11,000$12,000$12,000$13,000$13,000$87,000
deposit interest-$1,683$6,000$5,000-------$9,000
gst hst rebate--$24,000-------$24,000
total income return$40,000$50,000$87,000$75,000$78,000$82,000$86,000$91,000$95,000$100,000$784,000
Expense/ Investment
CategoryY1Y2Y3Y4Y5Y6Y7Y8Y9Y10Total
deposit$80,000$20,000$60,000-------$160,000
remaining balance payment-----------
closing cost--$53,000-------$53,000
operating expense--$5,000$10,000$10,000$10,000$10,000$10,000$11,000$11,000$77,000
mortgage payment--$20,000$40,000$40,000$40,000$40,000$40,000$40,000$40,000$300,000
total expense investment$80,000$20,000$138,000$50,000$50,000$50,000$50,000$50,000$51,000$51,000$589,000
Other
CategoryY1Y2Y3Y4Y5Y6Y7Y8Y9Y10Total
net gain loss-$40,104$30,000-$50,044$25,000$29,000$32,000$36,000$40,000$44,000$49,000$195,000
cumulative roi$52$89$78$91$102$112$121$130$138$147$1,000
The Unionville
Address: Markham, Ontario
Price Range: $722,000 - $1,949,000
Avail. suites: 28
0—3.5 bd
373—1503 SqFt