Suite number:
New Orleans 528 (Encore)
Project:
Address:
Vaughan, Ontario
Developer:
Menkes Developments Ltd.
Property type:
condo
Floor plan:
Bathrooms:
1
Bedrooms:
1
Size:
528 sqft
Occupancy Date:
Jun 2029
Price, CAD
$564,990
Available
ROI
Want to own a unit? —
Investment Period: 5 years
Yearly Return on Investment in Year 5
23.77%
Cumulative Return on Investment in Year 5
113.46%
Property Price at the End of Year 5
$728,000
Deposit Schedule
$12,000 at Signing
Total up to 5% in 30 days
$28,250
2.5% in 180 days
$14,125
2.5% in 360 days
$14,125
2.5% in 600 days
$14,125
2.5% in 750 days
$14,125
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 | $46,000 | $373,000 |
| rent income | - | - | - | $4,000 | $13,000 | $13,000 | $14,000 | $14,000 | $15,000 | $15,000 | $88,000 |
| mortgage principal reduction | - | - | - | $2,000 | $7,000 | $7,000 | $8,000 | $8,000 | $9,000 | $9,000 | $50,000 |
| deposit interest | -$3,146 | $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 | $56,000 | $58,000 | $61,000 | $64,000 | $67,000 | $71,000 | $544,000 |
Expense/ Investment
| Category | Y1 | Y2 | Y3 | Y4 | Y5 | Y6 | Y7 | Y8 | Y9 | Y10 | Total |
|---|---|---|---|---|---|---|---|---|---|---|---|
| deposit | $56,000 | $14,000 | $14,000 | $28,000 | - | - | - | - | - | - | $113,000 |
| remaining balance payment | - | - | - | - | - | - | - | - | - | - | - |
| closing cost | - | - | - | $48,000 | - | - | - | - | - | - | $48,000 |
| operating expense | - | - | - | $2,000 | $8,000 | $8,000 | $8,000 | $8,000 | $8,000 | $8,000 | $50,000 |
| mortgage payment | - | - | - | $9,000 | $28,000 | $28,000 | $28,000 | $28,000 | $28,000 | $28,000 | $179,000 |
| total expense investment | $56,000 | $14,000 | $14,000 | $88,000 | $36,000 | $36,000 | $36,000 | $36,000 | $37,000 | $37,000 | $391,000 |
Other
| Category | Y1 | Y2 | Y3 | Y4 | Y5 | Y6 | Y7 | Y8 | Y9 | Y10 | Total |
|---|---|---|---|---|---|---|---|---|---|---|---|
| net gain loss | -$30,349 | $21,000 | $24,000 | -$20,987 | $20,000 | $22,000 | $25,000 | $28,000 | $31,000 | $34,000 | $154,000 |
| cumulative roi | $52 | $87 | $117 | $103 | $113 | $123 | $132 | $140 | $148 | $157 | $1,000 |
Bravo Condos
Address: Vaughan, Ontario
Price Range: $470,000 - $865,000
Avail. suites: 18
0—3 bd
334—1046 SqFt