Suite number:
PH 18 - PENTHOUSE LOFT F
Project:
Address:
Markham, Ontario
Developer:
Remington Homes
Property type:
condo
Bathrooms:
2.5
Bedrooms:
3
Size:
1258 sqft
Occupancy Date:
Jan 2025
Price, CAD
$1,158,990
Available
ROI
Want to own a unit? —
Investment Period: 5 years
Yearly Return on Investment in Year 5
23.20%
Cumulative Return on Investment in Year 5
110.73%
Property Price at the End of Year 5
$1,493,000
Deposit Schedule
$5,000 at Signing
Total up to 2.5% in 0 days
$28,975
7.5% on Occupancy
$86,924
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 | $60,000 | $63,000 | $67,000 | $70,000 | $74,000 | $78,000 | $82,000 | $86,000 | $90,000 | $95,000 | $765,000 |
| rent income | $37,000 | $46,000 | $48,000 | $50,000 | $52,000 | $54,000 | $56,000 | $59,000 | $61,000 | $64,000 | $527,000 |
| mortgage principal reduction | $12,000 | $16,000 | $16,000 | $17,000 | $18,000 | $19,000 | $19,000 | $20,000 | $21,000 | $22,000 | $181,000 |
| deposit interest | $28 | - | - | - | - | - | - | - | - | - | $28 |
| gst hst rebate | $24,000 | - | - | - | - | - | - | - | - | - | $24,000 |
| total income return | $133,000 | $125,000 | $131,000 | $137,000 | $143,000 | $150,000 | $158,000 | $165,000 | $173,000 | $181,000 | $1,497,000 |
Expense/ Investment
| Category | Y1 | Y2 | Y3 | Y4 | Y5 | Y6 | Y7 | Y8 | Y9 | Y10 | Total |
|---|---|---|---|---|---|---|---|---|---|---|---|
| deposit | $116,000 | - | - | - | - | - | - | - | - | - | $116,000 |
| remaining balance payment | $116,000 | - | - | - | - | - | - | - | - | - | $116,000 |
| closing cost | $59,000 | - | - | - | - | - | - | - | - | - | $59,000 |
| operating expense | $14,000 | $18,000 | $18,000 | $19,000 | $19,000 | $20,000 | $21,000 | $21,000 | $22,000 | $23,000 | $194,000 |
| mortgage payment | $47,000 | $56,000 | $56,000 | $56,000 | $56,000 | $56,000 | $56,000 | $56,000 | $56,000 | $56,000 | $554,000 |
| total expense investment | $352,000 | $74,000 | $74,000 | $75,000 | $76,000 | $76,000 | $77,000 | $78,000 | $78,000 | $79,000 | $1,039,000 |
Other
| Category | Y1 | Y2 | Y3 | Y4 | Y5 | Y6 | Y7 | Y8 | Y9 | Y10 | Total |
|---|---|---|---|---|---|---|---|---|---|---|---|
| net gain loss | -$218,314 | $51,000 | $56,000 | $62,000 | $68,000 | $74,000 | $81,000 | $88,000 | $95,000 | $102,000 | $458,000 |
| cumulative roi | $33 | $55 | $75 | $93 | $111 | $128 | $145 | $162 | $180 | $199 | $1,000 |
Gallery Towers
Address: Markham, Ontario
Price Range: $661,000 - $1,705,000
Avail. suites: 29
1—3 bd
518—2220 SqFt