Suite number:
H1546 - Park (PH)
Project:
Address:
Toronto, Ontario
Developer:
The Gupta Group
Property type:
condo
Floor plan:
Bathrooms:
2.5
Bedrooms:
3
Size:
1546 sqft
Occupancy Date:
Mar 2028
Price, CAD
$3,465,000
Available
ROI
Want to own a unit? —
Investment Period: 5 years
Yearly Return on Investment in Year 5
22.96%
Cumulative Return on Investment in Year 5
100.35%
Property Price at the End of Year 5
$4,464,000
Deposit Schedule
$10,000 at Signing
Total up to 5% in 30 days
$173,250
2.5% in 300 days
$86,625
2.5% in 400 days
$86,625
10% on Occupancy
$346,500
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 | $180,000 | $190,000 | $199,000 | $210,000 | $221,000 | $232,000 | $244,000 | $257,000 | $270,000 | $284,000 | $2,287,000 |
| rent income | - | - | $13,000 | $55,000 | $57,000 | $59,000 | $62,000 | $65,000 | $67,000 | $70,000 | $448,000 |
| mortgage principal reduction | - | - | $11,000 | $43,000 | $45,000 | $48,000 | $50,000 | $52,000 | $55,000 | $58,000 | $361,000 |
| deposit interest | $9,000 | $19,000 | $13,000 | - | - | - | - | - | - | - | $41,000 |
| gst hst rebate | - | - | $24,000 | - | - | - | - | - | - | - | $24,000 |
| total income return | $189,000 | $208,000 | $260,000 | $308,000 | $323,000 | $339,000 | $356,000 | $374,000 | $392,000 | $412,000 | $3,161,000 |
Expense/ Investment
| Category | Y1 | Y2 | Y3 | Y4 | Y5 | Y6 | Y7 | Y8 | Y9 | Y10 | Total |
|---|---|---|---|---|---|---|---|---|---|---|---|
| deposit | $260,000 | $87,000 | $347,000 | - | - | - | - | - | - | - | $693,000 |
| remaining balance payment | - | - | - | - | - | - | - | - | - | - | - |
| closing cost | - | - | $187,000 | - | - | - | - | - | - | - | $187,000 |
| operating expense | - | - | $7,000 | $29,000 | $30,000 | $31,000 | $32,000 | $32,000 | $33,000 | $34,000 | $228,000 |
| mortgage payment | - | - | $43,000 | $174,000 | $174,000 | $174,000 | $174,000 | $174,000 | $174,000 | $174,000 | $1,258,000 |
| total expense investment | $260,000 | $87,000 | $584,000 | $203,000 | $204,000 | $204,000 | $205,000 | $206,000 | $207,000 | $207,000 | $2,366,000 |
Other
| Category | Y1 | Y2 | Y3 | Y4 | Y5 | Y6 | Y7 | Y8 | Y9 | Y10 | Total |
|---|---|---|---|---|---|---|---|---|---|---|---|
| net gain loss | -$71,131 | $122,000 | -$323,581 | $105,000 | $119,000 | $135,000 | $151,000 | $168,000 | $186,000 | $205,000 | $795,000 |
| cumulative roi | $73 | $115 | $75 | $89 | $100 | $111 | $120 | $129 | $137 | $146 | $1,000 |
Yonge City Square Residences
Address: Toronto, Ontario
Price Range: $1,519,000 - $4,730,000
Avail. suites: 16
0—3 bd
331—1924 SqFt