Suite number:

106

Address:
Grimsby, Ontario
Developer:
DeSantis Homes
Property type:
condo
Floor plan:
Bathrooms:
2
Bedrooms:
3
Size:
1272 sqft
Occupancy Date:
Mar 2026
Price, CAD
$1,249,900
Available
ROI
Want to own a unit? —
Investment Period: 5 years
Yearly Return on Investment in Year 5

21.75%

Cumulative Return on Investment in Year 5

102.57%

Property Price at the End of Year 5

$1,610,000

Deposit Schedule
$5,000 at Signing
Total up to 10% in 180 days
$124,990
Net Gain (Loss)
Get Expert Advice
Property Price Appreciation
Investment Details (10-Year Period)
Income/Return
CategoryY1Y2Y3Y4Y5Y6Y7Y8Y9Y10Total
property price appreciation$65,000$68,000$72,000$76,000$80,000$84,000$88,000$93,000$97,000$103,000$825,000
rent income$26,000$46,000$47,000$50,000$52,000$54,000$56,000$59,000$61,000$64,000$514,000
mortgage principal reduction$9,000$16,000$17,000$17,000$18,000$19,000$20,000$21,000$22,000$23,000$183,000
deposit interest$106---------$106
gst hst rebate$24,000---------$24,000
total income return$124,000$130,000$136,000$143,000$150,000$157,000$164,000$172,000$181,000$189,000$1,545,000
Expense/ Investment
CategoryY1Y2Y3Y4Y5Y6Y7Y8Y9Y10Total
deposit$125,000---------$125,000
remaining balance payment$125,000---------$125,000
closing cost$62,000---------$62,000
operating expense$9,000$16,000$16,000$16,000$17,000$17,000$18,000$18,000$19,000$19,000$165,000
mortgage payment$37,000$63,000$63,000$63,000$63,000$63,000$63,000$63,000$63,000$63,000$600,000
total expense investment$358,000$78,000$79,000$79,000$79,000$80,000$80,000$81,000$81,000$82,000$1,077,000
Other
CategoryY1Y2Y3Y4Y5Y6Y7Y8Y9Y10Total
net gain loss-$233,771$51,000$57,000$64,000$70,000$77,000$84,000$92,000$100,000$108,000$469,000
cumulative roi$30$50$69$86$103$119$134$151$167$184$1,000
Century Condos
Address: Grimsby, Ontario
Price Range: $574,000 - $1,250,000
Avail. suites: 17
1—3 bd
490—1310 SqFt