Suite number:
2511 - C891
Project:
Address:
Vaughan, Ontario
Developer:
Greenpark Group
Property type:
condo
Floor plan:
Bathrooms:
2.5
Bedrooms:
2
Size:
891 sqft
Occupancy Date:
Jan 2026
Price, CAD
$934,900
Available
ROI
Want to own a unit? —
Investment Period: 5 years
Yearly Return on Investment in Year 5
19.50%
Cumulative Return on Investment in Year 5
93.32%
Property Price at the End of Year 5
$1,204,000
Deposit Schedule
$5,000 at Signing
Total up to 2.5% in 30 days
$23,373
2.5% in 120 days
$23,373
10% on Occupancy
$93,490
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 | $48,000 | $51,000 | $54,000 | $57,000 | $60,000 | $63,000 | $66,000 | $69,000 | $73,000 | $77,000 | $617,000 |
| rent income | $11,000 | $27,000 | $28,000 | $29,000 | $30,000 | $31,000 | $33,000 | $34,000 | $36,000 | $37,000 | $295,000 |
| mortgage principal reduction | $5,000 | $12,000 | $12,000 | $13,000 | $14,000 | $14,000 | $15,000 | $16,000 | $16,000 | $17,000 | $134,000 |
| deposit interest | $878 | - | - | - | - | - | - | - | - | - | $878 |
| gst hst rebate | $24,000 | - | - | - | - | - | - | - | - | - | $24,000 |
| total income return | $89,000 | $89,000 | $94,000 | $98,000 | $103,000 | $108,000 | $114,000 | $119,000 | $125,000 | $131,000 | $1,071,000 |
Expense/ Investment
| Category | Y1 | Y2 | Y3 | Y4 | Y5 | Y6 | Y7 | Y8 | Y9 | Y10 | Total |
|---|---|---|---|---|---|---|---|---|---|---|---|
| deposit | $140,000 | - | - | - | - | - | - | - | - | - | $140,000 |
| remaining balance payment | $47,000 | - | - | - | - | - | - | - | - | - | $47,000 |
| closing cost | $56,000 | - | - | - | - | - | - | - | - | - | $56,000 |
| operating expense | $5,000 | $12,000 | $12,000 | $12,000 | $12,000 | $13,000 | $13,000 | $13,000 | $14,000 | $14,000 | $120,000 |
| mortgage payment | $20,000 | $47,000 | $47,000 | $47,000 | $47,000 | $47,000 | $47,000 | $47,000 | $47,000 | $47,000 | $441,000 |
| total expense investment | $267,000 | $58,000 | $59,000 | $59,000 | $59,000 | $60,000 | $60,000 | $60,000 | $60,000 | $61,000 | $803,000 |
Other
| Category | Y1 | Y2 | Y3 | Y4 | Y5 | Y6 | Y7 | Y8 | Y9 | Y10 | Total |
|---|---|---|---|---|---|---|---|---|---|---|---|
| net gain loss | -$178,004 | $31,000 | $35,000 | $39,000 | $44,000 | $49,000 | $54,000 | $59,000 | $64,000 | $70,000 | $267,000 |
| cumulative roi | $31 | $50 | $66 | $80 | $93 | $106 | $118 | $130 | $142 | $154 | $969 |
The Fifth at Charisma
Address: Vaughan, Ontario
Price Range: $648,000 - $1,007,000
Avail. suites: 21
1—3 bd
524—1195 SqFt