Suite number:
2503 - C970
Project:
Address:
Vaughan, Ontario
Developer:
Greenpark Group
Property type:
condo
Floor plan:
Bathrooms:
2.5
Bedrooms:
2
Size:
970 sqft
Occupancy Date:
Jan 2026
Price, CAD
$1,004,900
Available
ROI
Want to own a unit? —
Investment Period: 5 years
Yearly Return on Investment in Year 5
19.69%
Cumulative Return on Investment in Year 5
93.78%
Property Price at the End of Year 5
$1,295,000
Deposit Schedule
$5,000 at Signing
Total up to 2.5% in 30 days
$25,123
2.5% in 120 days
$25,123
10% on Occupancy
$100,490
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 | $52,000 | $55,000 | $58,000 | $61,000 | $64,000 | $67,000 | $71,000 | $75,000 | $78,000 | $82,000 | $663,000 |
| rent income | $12,000 | $29,000 | $30,000 | $31,000 | $33,000 | $34,000 | $36,000 | $37,000 | $39,000 | $40,000 | $321,000 |
| mortgage principal reduction | $5,000 | $13,000 | $13,000 | $14,000 | $15,000 | $15,000 | $16,000 | $17,000 | $18,000 | $18,000 | $144,000 |
| deposit interest | $943 | - | - | - | - | - | - | - | - | - | $943 |
| gst hst rebate | $24,000 | - | - | - | - | - | - | - | - | - | $24,000 |
| total income return | $94,000 | $96,000 | $101,000 | $106,000 | $111,000 | $117,000 | $123,000 | $128,000 | $135,000 | $141,000 | $1,153,000 |
Expense/ Investment
| Category | Y1 | Y2 | Y3 | Y4 | Y5 | Y6 | Y7 | Y8 | Y9 | Y10 | Total |
|---|---|---|---|---|---|---|---|---|---|---|---|
| deposit | $151,000 | - | - | - | - | - | - | - | - | - | $151,000 |
| remaining balance payment | $50,000 | - | - | - | - | - | - | - | - | - | $50,000 |
| closing cost | $57,000 | - | - | - | - | - | - | - | - | - | $57,000 |
| operating expense | $5,000 | $13,000 | $13,000 | $13,000 | $14,000 | $14,000 | $14,000 | $15,000 | $15,000 | $15,000 | $130,000 |
| mortgage payment | $21,000 | $50,000 | $50,000 | $50,000 | $50,000 | $50,000 | $50,000 | $50,000 | $50,000 | $50,000 | $474,000 |
| total expense investment | $284,000 | $63,000 | $63,000 | $64,000 | $64,000 | $64,000 | $64,000 | $65,000 | $65,000 | $66,000 | $862,000 |
Other
| Category | Y1 | Y2 | Y3 | Y4 | Y5 | Y6 | Y7 | Y8 | Y9 | Y10 | Total |
|---|---|---|---|---|---|---|---|---|---|---|---|
| net gain loss | -$190,262 | $34,000 | $38,000 | $43,000 | $47,000 | $53,000 | $58,000 | $64,000 | $70,000 | $76,000 | $291,000 |
| cumulative roi | $31 | $49 | $66 | $80 | $94 | $106 | $119 | $131 | $143 | $155 | $974 |
The Fifth at Charisma
Address: Vaughan, Ontario
Price Range: $648,000 - $1,007,000
Avail. suites: 21
1—3 bd
524—1195 SqFt