Suite number:
2605 - C868
Project:
Address:
Vaughan, Ontario
Developer:
Greenpark Group
Property type:
condo
Floor plan:
Bathrooms:
2.5
Bedrooms:
2
Size:
868 sqft
Occupancy Date:
Jan 2026
Price, CAD
$970,900
Available
ROI
Want to own a unit? —
Investment Period: 5 years
Yearly Return on Investment in Year 5
19.31%
Cumulative Return on Investment in Year 5
92.16%
Property Price at the End of Year 5
$1,251,000
Deposit Schedule
$5,000 at Signing
Total up to 2.5% in 30 days
$24,273
2.5% in 120 days
$24,273
10% on Occupancy
$97,090
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 | $50,000 | $53,000 | $56,000 | $59,000 | $62,000 | $65,000 | $68,000 | $72,000 | $76,000 | $80,000 | $641,000 |
| rent income | $11,000 | $26,000 | $27,000 | $28,000 | $29,000 | $31,000 | $32,000 | $33,000 | $35,000 | $36,000 | $287,000 |
| mortgage principal reduction | $5,000 | $12,000 | $13,000 | $13,000 | $14,000 | $15,000 | $15,000 | $16,000 | $17,000 | $18,000 | $139,000 |
| deposit interest | $911 | - | - | - | - | - | - | - | - | - | $911 |
| gst hst rebate | $24,000 | - | - | - | - | - | - | - | - | - | $24,000 |
| total income return | $91,000 | $91,000 | $96,000 | $100,000 | $105,000 | $110,000 | $116,000 | $121,000 | $127,000 | $134,000 | $1,092,000 |
Expense/ Investment
| Category | Y1 | Y2 | Y3 | Y4 | Y5 | Y6 | Y7 | Y8 | Y9 | Y10 | Total |
|---|---|---|---|---|---|---|---|---|---|---|---|
| deposit | $146,000 | - | - | - | - | - | - | - | - | - | $146,000 |
| remaining balance payment | $49,000 | - | - | - | - | - | - | - | - | - | $49,000 |
| closing cost | $56,000 | - | - | - | - | - | - | - | - | - | $56,000 |
| operating expense | $5,000 | $12,000 | $12,000 | $12,000 | $12,000 | $13,000 | $13,000 | $13,000 | $14,000 | $14,000 | $119,000 |
| mortgage payment | $20,000 | $49,000 | $49,000 | $49,000 | $49,000 | $49,000 | $49,000 | $49,000 | $49,000 | $49,000 | $458,000 |
| total expense investment | $276,000 | $60,000 | $60,000 | $61,000 | $61,000 | $61,000 | $62,000 | $62,000 | $62,000 | $62,000 | $827,000 |
Other
| Category | Y1 | Y2 | Y3 | Y4 | Y5 | Y6 | Y7 | Y8 | Y9 | Y10 | Total |
|---|---|---|---|---|---|---|---|---|---|---|---|
| net gain loss | -$184,824 | $31,000 | $35,000 | $40,000 | $44,000 | $49,000 | $54,000 | $60,000 | $65,000 | $71,000 | $265,000 |
| cumulative roi | $31 | $49 | $65 | $79 | $92 | $104 | $116 | $127 | $139 | $150 | $953 |
The Fifth at Charisma
Address: Vaughan, Ontario
Price Range: $648,000 - $1,007,000
Avail. suites: 21
1—3 bd
524—1195 SqFt