Suite number:
A-PH-07 - 2D+D
Project:
Address:
Markham, Ontario
Developer:
Liberty Development Corporation
Property type:
condo
Floor plan:
Bathrooms:
2
Bedrooms:
2.5
Size:
1381 sqft
Occupancy Date:
Apr 2026
Price, CAD
$1,383,800
Available
ROI
Want to own a unit? —
Investment Period: 5 years
Yearly Return on Investment in Year 5
21.64%
Cumulative Return on Investment in Year 5
101.34%
Property Price at the End of Year 5
$1,783,000
Deposit Schedule
$5,000 at Signing
Total up to 5% in 30 days
$69,190
2.5% in 180 days
$34,595
12.5% on Occupancy
$172,975
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 | $72,000 | $76,000 | $80,000 | $84,000 | $88,000 | $93,000 | $98,000 | $103,000 | $108,000 | $114,000 | $913,000 |
| rent income | $20,000 | $49,000 | $51,000 | $53,000 | $56,000 | $58,000 | $61,000 | $63,000 | $66,000 | $69,000 | $546,000 |
| mortgage principal reduction | $7,000 | $17,000 | $18,000 | $19,000 | $20,000 | $21,000 | $22,000 | $23,000 | $24,000 | $25,000 | $198,000 |
| deposit interest | $2,000 | - | - | - | - | - | - | - | - | - | $2,000 |
| gst hst rebate | $24,000 | - | - | - | - | - | - | - | - | - | $24,000 |
| total income return | $125,000 | $142,000 | $149,000 | $156,000 | $164,000 | $172,000 | $180,000 | $189,000 | $198,000 | $208,000 | $1,683,000 |
Expense/ Investment
| Category | Y1 | Y2 | Y3 | Y4 | Y5 | Y6 | Y7 | Y8 | Y9 | Y10 | Total |
|---|---|---|---|---|---|---|---|---|---|---|---|
| deposit | $277,000 | - | - | - | - | - | - | - | - | - | $277,000 |
| remaining balance payment | - | - | - | - | - | - | - | - | - | - | - |
| closing cost | $65,000 | - | - | - | - | - | - | - | - | - | $65,000 |
| operating expense | $8,000 | $19,000 | $20,000 | $20,000 | $20,000 | $21,000 | $21,000 | $22,000 | $23,000 | $23,000 | $197,000 |
| mortgage payment | $29,000 | $69,000 | $69,000 | $69,000 | $69,000 | $69,000 | $69,000 | $69,000 | $69,000 | $69,000 | $653,000 |
| total expense investment | $378,000 | $88,000 | $89,000 | $89,000 | $90,000 | $90,000 | $91,000 | $91,000 | $92,000 | $92,000 | $1,191,000 |
Other
| Category | Y1 | Y2 | Y3 | Y4 | Y5 | Y6 | Y7 | Y8 | Y9 | Y10 | Total |
|---|---|---|---|---|---|---|---|---|---|---|---|
| net gain loss | -$253,587 | $54,000 | $60,000 | $67,000 | $74,000 | $82,000 | $89,000 | $98,000 | $106,000 | $115,000 | $492,000 |
| cumulative roi | $30 | $50 | $69 | $86 | $101 | $117 | $132 | $147 | $162 | $178 | $1,000 |
Joy Station Condos
Address: Markham, Ontario
Price Range: $474,000 - $1,489,000
Avail. suites: 16
1—4 bd
486—1848 SqFt