Suite number:
NEW ORLEANS 470 (Encore)
Project:
Address:
Vaughan, Ontario
Developer:
Menkes Developments Ltd.
Property type:
condo
Floor plan:
Bathrooms:
1
Bedrooms:
1
Size:
470 sqft
Occupancy Date:
Jun 2029
Price, CAD
$567,990
Available
ROI
Want to own a unit? —
Investment Period: 5 years
Yearly Return on Investment in Year 5
23.67%
Cumulative Return on Investment in Year 5
112.91%
Property Price at the End of Year 5
$732,000
Deposit Schedule
$12,000 at Signing
Total up to 5% in 30 days
$28,400
2.5% in 180 days
$14,200
2.5% in 360 days
$14,200
2.5% in 600 days
$14,200
2.5% in 750 days
$14,200
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 | $29,000 | $31,000 | $33,000 | $34,000 | $36,000 | $38,000 | $40,000 | $42,000 | $44,000 | $47,000 | $375,000 |
| rent income | - | - | - | $4,000 | $11,000 | $12,000 | $12,000 | $13,000 | $13,000 | $14,000 | $78,000 |
| mortgage principal reduction | - | - | - | $2,000 | $7,000 | $7,000 | $8,000 | $8,000 | $9,000 | $9,000 | $51,000 |
| deposit interest | -$3,163 | $4,000 | $6,000 | $3,000 | - | - | - | - | - | - | $9,000 |
| gst hst rebate | - | - | - | $24,000 | - | - | - | - | - | - | $24,000 |
| total income return | $26,000 | $35,000 | $38,000 | $67,000 | $54,000 | $57,000 | $60,000 | $63,000 | $66,000 | $69,000 | $537,000 |
Expense/ Investment
| Category | Y1 | Y2 | Y3 | Y4 | Y5 | Y6 | Y7 | Y8 | Y9 | Y10 | Total |
|---|---|---|---|---|---|---|---|---|---|---|---|
| deposit | $57,000 | $14,000 | $14,000 | $28,000 | - | - | - | - | - | - | $114,000 |
| remaining balance payment | - | - | - | - | - | - | - | - | - | - | - |
| closing cost | - | - | - | $48,000 | - | - | - | - | - | - | $48,000 |
| operating expense | - | - | - | $2,000 | $7,000 | $7,000 | $7,000 | $7,000 | $8,000 | $8,000 | $46,000 |
| mortgage payment | - | - | - | $9,000 | $28,000 | $28,000 | $28,000 | $28,000 | $28,000 | $28,000 | $180,000 |
| total expense investment | $57,000 | $14,000 | $14,000 | $88,000 | $35,000 | $35,000 | $36,000 | $36,000 | $36,000 | $36,000 | $388,000 |
Other
| Category | Y1 | Y2 | Y3 | Y4 | Y5 | Y6 | Y7 | Y8 | Y9 | Y10 | Total |
|---|---|---|---|---|---|---|---|---|---|---|---|
| net gain loss | -$30,510 | $21,000 | $24,000 | -$21,283 | $19,000 | $22,000 | $24,000 | $27,000 | $30,000 | $33,000 | $149,000 |
| cumulative roi | $52 | $87 | $117 | $103 | $113 | $122 | $130 | $138 | $146 | $154 | $1,000 |
Bravo Condos
Address: Vaughan, Ontario
Price Range: $470,000 - $865,000
Avail. suites: 18
0—3 bd
334—1046 SqFt