Suite number:
1511 - E748
Project:
Address:
Hamilton, Ontario
Developer:
IN8 Developments
Property type:
condo
Floor plan:
Bathrooms:
2
Bedrooms:
2
Size:
751 sqft
Occupancy Date:
May 2027
Price, CAD
$776,990
Available
ROI
Want to own a unit? —
Investment Period: 5 years
Yearly Return on Investment in Year 5
19.43%
Cumulative Return on Investment in Year 5
93.80%
Property Price at the End of Year 5
$1,001,000
Deposit Schedule
$10,000 at Signing
Total up to 5% in 30 days
$38,850
2.5% in 90 days
$19,425
2.5% in 180 days
$19,425
2.5% in 270 days
$19,425
2.5% in 365 days
$19,425
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 | $41,000 | $43,000 | $45,000 | $47,000 | $49,000 | $52,000 | $55,000 | $58,000 | $61,000 | $64,000 | $513,000 |
| rent income | - | $5,000 | $14,000 | $15,000 | $16,000 | $16,000 | $17,000 | $18,000 | $19,000 | $19,000 | $139,000 |
| mortgage principal reduction | - | $3,000 | $10,000 | $10,000 | $11,000 | $11,000 | $12,000 | $12,000 | $13,000 | $14,000 | $96,000 |
| deposit interest | $5,000 | $4,000 | - | - | - | - | - | - | - | - | $8,000 |
| gst hst rebate | - | $24,000 | - | - | - | - | - | - | - | - | $24,000 |
| total income return | $46,000 | $78,000 | $69,000 | $72,000 | $76,000 | $80,000 | $84,000 | $88,000 | $92,000 | $97,000 | $781,000 |
Expense/ Investment
| Category | Y1 | Y2 | Y3 | Y4 | Y5 | Y6 | Y7 | Y8 | Y9 | Y10 | Total |
|---|---|---|---|---|---|---|---|---|---|---|---|
| deposit | $117,000 | $39,000 | - | - | - | - | - | - | - | - | $155,000 |
| remaining balance payment | - | - | - | - | - | - | - | - | - | - | - |
| closing cost | - | $53,000 | - | - | - | - | - | - | - | - | $53,000 |
| operating expense | - | $3,000 | $10,000 | $10,000 | $10,000 | $11,000 | $11,000 | $11,000 | $11,000 | $12,000 | $89,000 |
| mortgage payment | - | $13,000 | $39,000 | $39,000 | $39,000 | $39,000 | $39,000 | $39,000 | $39,000 | $39,000 | $324,000 |
| total expense investment | $117,000 | $108,000 | $49,000 | $49,000 | $49,000 | $50,000 | $50,000 | $50,000 | $50,000 | $50,000 | $621,000 |
Other
| Category | Y1 | Y2 | Y3 | Y4 | Y5 | Y6 | Y7 | Y8 | Y9 | Y10 | Total |
|---|---|---|---|---|---|---|---|---|---|---|---|
| net gain loss | -$70,970 | -$29,656 | $20,000 | $23,000 | $27,000 | $30,000 | $34,000 | $38,000 | $42,000 | $46,000 | $160,000 |
| cumulative roi | $39 | $57 | $71 | $83 | $94 | $103 | $112 | $120 | $128 | $136 | $945 |
1107 Main
Address: Hamilton, Ontario
Price Range: $400,000 - $1,329,000
Avail. suites: 62
0—3 bd
289—1185 SqFt