Suite number:
1203 - C970
Project:
Address:
Vaughan, Ontario
Developer:
Greenpark Group
Property type:
condo
Floor plan:
Bathrooms:
3
Bedrooms:
2
Size:
970 sqft
Occupancy Date:
Jan 2026
Price, CAD
$992,900
Available
ROI
Want to own a unit? —
Investment Period: 5 years
Yearly Return on Investment in Year 5
19.73%
Cumulative Return on Investment in Year 5
94.01%
Property Price at the End of Year 5
$1,279,000
Deposit Schedule
$5,000 at Signing
Total up to 2.5% in 30 days
$24,823
2.5% in 120 days
$24,823
10% on Occupancy
$99,290
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 | $51,000 | $54,000 | $57,000 | $60,000 | $63,000 | $67,000 | $70,000 | $74,000 | $77,000 | $81,000 | $655,000 |
| rent income | $12,000 | $29,000 | $30,000 | $31,000 | $33,000 | $34,000 | $36,000 | $37,000 | $39,000 | $40,000 | $321,000 |
| mortgage principal reduction | $5,000 | $13,000 | $13,000 | $14,000 | $14,000 | $15,000 | $16,000 | $17,000 | $17,000 | $18,000 | $142,000 |
| deposit interest | $932 | - | - | - | - | - | - | - | - | - | $932 |
| gst hst rebate | $24,000 | - | - | - | - | - | - | - | - | - | $24,000 |
| total income return | $93,000 | $96,000 | $100,000 | $105,000 | $110,000 | $116,000 | $121,000 | $127,000 | $134,000 | $140,000 | $1,144,000 |
Expense/ Investment
| Category | Y1 | Y2 | Y3 | Y4 | Y5 | Y6 | Y7 | Y8 | Y9 | Y10 | Total |
|---|---|---|---|---|---|---|---|---|---|---|---|
| deposit | $149,000 | - | - | - | - | - | - | - | - | - | $149,000 |
| remaining balance payment | $50,000 | - | - | - | - | - | - | - | - | - | $50,000 |
| closing cost | $57,000 | - | - | - | - | - | - | - | - | - | $57,000 |
| operating expense | $5,000 | $13,000 | $13,000 | $13,000 | $13,000 | $14,000 | $14,000 | $14,000 | $15,000 | $15,000 | $130,000 |
| mortgage payment | $21,000 | $50,000 | $50,000 | $50,000 | $50,000 | $50,000 | $50,000 | $50,000 | $50,000 | $50,000 | $468,000 |
| total expense investment | $281,000 | $62,000 | $63,000 | $63,000 | $63,000 | $64,000 | $64,000 | $64,000 | $65,000 | $65,000 | $853,000 |
Other
| Category | Y1 | Y2 | Y3 | Y4 | Y5 | Y6 | Y7 | Y8 | Y9 | Y10 | Total |
|---|---|---|---|---|---|---|---|---|---|---|---|
| net gain loss | -$188,051 | $33,000 | $38,000 | $42,000 | $47,000 | $52,000 | $58,000 | $63,000 | $69,000 | $75,000 | $290,000 |
| cumulative roi | $31 | $50 | $66 | $81 | $94 | $107 | $119 | $131 | $143 | $156 | $977 |
The Fifth at Charisma
Address: Vaughan, Ontario
Price Range: $648,000 - $1,007,000
Avail. suites: 21
1—3 bd
524—1195 SqFt