Suite number:
206 - C2-A
Project:
Address:
Markham, Ontario
Developer:
inCAN Developments
Property type:
condo
Floor plan:
Bathrooms:
2
Bedrooms:
1
Size:
627 sqft
Occupancy Date:
Apr 2028
Price, CAD
$809,990
Available
ROI
Want to own a unit? —
Investment Period: 5 years
Yearly Return on Investment in Year 5
22.20%
Cumulative Return on Investment in Year 5
103.74%
Property Price at the End of Year 5
$1,044,000
Deposit Schedule
$10,000 at Signing
Total up to 5% in 30 days
$40,500
2.5% in 120 days
$20,250
2.5% in 180 days
$20,250
2.5% in 600 days
$20,250
2.5% in 780 days
$20,250
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 | $42,000 | $44,000 | $47,000 | $49,000 | $52,000 | $54,000 | $57,000 | $60,000 | $63,000 | $66,000 | $535,000 |
| rent income | - | - | $4,000 | $15,000 | $15,000 | $16,000 | $17,000 | $18,000 | $18,000 | $19,000 | $122,000 |
| mortgage principal reduction | - | - | $2,000 | $10,000 | $11,000 | $11,000 | $12,000 | $12,000 | $13,000 | $13,000 | $84,000 |
| deposit interest | -$2,103 | $6,000 | $6,000 | - | - | - | - | - | - | - | $10,000 |
| gst hst rebate | - | - | $24,000 | - | - | - | - | - | - | - | $24,000 |
| total income return | $40,000 | $50,000 | $83,000 | $74,000 | $78,000 | $82,000 | $86,000 | $90,000 | $94,000 | $99,000 | $775,000 |
Expense/ Investment
| Category | Y1 | Y2 | Y3 | Y4 | Y5 | Y6 | Y7 | Y8 | Y9 | Y10 | Total |
|---|---|---|---|---|---|---|---|---|---|---|---|
| deposit | $81,000 | $20,000 | $61,000 | - | - | - | - | - | - | - | $162,000 |
| remaining balance payment | - | - | - | - | - | - | - | - | - | - | - |
| closing cost | - | - | $53,000 | - | - | - | - | - | - | - | $53,000 |
| operating expense | - | - | $2,000 | $9,000 | $9,000 | $9,000 | $10,000 | $10,000 | $10,000 | $10,000 | $70,000 |
| mortgage payment | - | - | $10,000 | $41,000 | $41,000 | $41,000 | $41,000 | $41,000 | $41,000 | $41,000 | $294,000 |
| total expense investment | $81,000 | $20,000 | $126,000 | $50,000 | $50,000 | $50,000 | $50,000 | $50,000 | $51,000 | $51,000 | $579,000 |
Other
| Category | Y1 | Y2 | Y3 | Y4 | Y5 | Y6 | Y7 | Y8 | Y9 | Y10 | Total |
|---|---|---|---|---|---|---|---|---|---|---|---|
| net gain loss | -$40,983 | $30,000 | -$43,585 | $24,000 | $28,000 | $32,000 | $35,000 | $39,000 | $44,000 | $48,000 | $196,000 |
| cumulative roi | $52 | $89 | $80 | $93 | $104 | $113 | $122 | $131 | $139 | $147 | $1,000 |
The Unionville
Address: Markham, Ontario
Price Range: $722,000 - $1,949,000
Avail. suites: 28
0—3.5 bd
373—1503 SqFt