Waterside Villas in Whitby

Name: Waterside Villas
Brand: Fieldgate Urban
SKU: 10091
Availability: InStock

Renders

Construction

Live Stream

Property for sale in Waterside Villas — look at the real estate search engine GEOLN.COM. Photo 1

Reviews about Waterside Villas

There are no reviews yet. You can be the first who rates it

Project info

Object ID: 10091

Finished at	September 2022
Price, m²	From 25711$
Buy online	Details
Installment plan	—
Bank mortgage
Property type	Townhouse
Floors	3
Apartments	74
Condition	Turnkey
Construction type	Monolyth
Security	—
Conveniences	Parking Kids playground Near school Near kindergarten Near supermarket
Add to free Travel & Invest tour
Add to autotour
Personal discount certificate 300$
Free consultation	Ask a question

Return on investment for apartment

with price

8,103$

Rental income

1,103$

Management

689$

Utilities

405$

5% Income tax

5,906$

Net profit

Month	Days in month	Occupancy, %	Occupancy, days	ADR	Total
January	31	32%	10	25$	250$
February	28	35%	10	25$	250$
March	31	25%	8	27$	216$
April	30	26%	8	35$	280$
May	31	51%	16	35$	560$
June	30	80%	24	38$	912$
July	31	87%	27	55$	1485$
August	31	87%	27	70$	1890$
September	30	66%	20	45$	900$
October	31	64%	20	35$	700$
November	30	40%	12	25$	300$
December	31	38%	12	30$	360$
Total	365		194		8103$
Average		52%		37$

Total invested

771,330$

Net profit

5,906$

Payback period

95.2 years

Avg property value increase per year

Open ROI calculator

Promos and discounts for Waterside Villas

About the project

Waterside Villas is a new townhouse development by Fieldgate Homes currently in preconstruction at Scadding Avenue & Gordon Street, Whitby. The development is scheduled for completion in 2022.