Suite number:
PANORAMA - The Vista collection(PH)
Project:
Address:
Waterloo, Ontario
Developer:
HIP Developments
Property type:
condo
Floor plan:
Bathrooms:
2
Bedrooms:
2
Size:
1300 sqft
Occupancy Date:
Mar 2027
Price, CAD
$1,200,000
Available
ROI
Want to own a unit? —
Investment Period: 5 years
Yearly Return on Investment in Year 5
22.63%
Cumulative Return on Investment in Year 5
104.25%
Property Price at the End of Year 5
$1,546,000
Deposit Schedule
$10,000 at Signing
Total up to 5% in 30 days
$60,000
5% in 365 days
$60,000
5% on Occupancy
$60,000
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 | $62,000 | $66,000 | $69,000 | $73,000 | $76,000 | $80,000 | $85,000 | $89,000 | $94,000 | $98,000 | $792,000 |
| rent income | - | $13,000 | $39,000 | $40,000 | $42,000 | $44,000 | $46,000 | $48,000 | $50,000 | $52,000 | $372,000 |
| mortgage principal reduction | - | $5,000 | $15,000 | $16,000 | $17,000 | $17,000 | $18,000 | $19,000 | $20,000 | $21,000 | $148,000 |
| deposit interest | -$4 | $6,000 | - | - | - | - | - | - | - | - | $6,000 |
| gst hst rebate | - | $24,000 | - | - | - | - | - | - | - | - | $24,000 |
| total income return | $62,000 | $113,000 | $123,000 | $129,000 | $135,000 | $142,000 | $148,000 | $156,000 | $163,000 | $171,000 | $1,342,000 |
Expense/ Investment
| Category | Y1 | Y2 | Y3 | Y4 | Y5 | Y6 | Y7 | Y8 | Y9 | Y10 | Total |
|---|---|---|---|---|---|---|---|---|---|---|---|
| deposit | $60,000 | $120,000 | - | - | - | - | - | - | - | - | $180,000 |
| remaining balance payment | - | $60,000 | - | - | - | - | - | - | - | - | $60,000 |
| closing cost | - | $61,000 | - | - | - | - | - | - | - | - | $61,000 |
| operating expense | - | $5,000 | $15,000 | $16,000 | $16,000 | $16,000 | $17,000 | $17,000 | $18,000 | $18,000 | $138,000 |
| mortgage payment | - | $20,000 | $60,000 | $60,000 | $60,000 | $60,000 | $60,000 | $60,000 | $60,000 | $60,000 | $501,000 |
| total expense investment | $60,000 | $266,000 | $75,000 | $76,000 | $76,000 | $77,000 | $77,000 | $77,000 | $78,000 | $78,000 | $940,000 |
Other
| Category | Y1 | Y2 | Y3 | Y4 | Y5 | Y6 | Y7 | Y8 | Y9 | Y10 | Total |
|---|---|---|---|---|---|---|---|---|---|---|---|
| net gain loss | $2,000 | -$152,808 | $47,000 | $53,000 | $59,000 | $65,000 | $71,000 | $78,000 | $85,000 | $93,000 | $402,000 |
| cumulative roi | $104 | $54 | $72 | $89 | $104 | $119 | $132 | $146 | $160 | $173 | $1,000 |
Strata Condos
Address: Waterloo, Ontario
Price Range: $1,200,000 - $1,200,000
Avail. suites: 2
1—2 bd
540—1300 SqFt