Suite number:
PH 04
Project:
Address:
Toronto C02, Ontario
Developer:
BAZIS
Property type:
condo
Floor plan:
Bathrooms:
2
Bedrooms:
2.5
Size:
1218 sqft
Occupancy Date:
Jan 2020
Price, CAD
$2,500,000
Available
ROI
Want to own a unit? —
Investment Period: 5 years
Yearly Return on Investment in Year 5
32.99%
Cumulative Return on Investment in Year 5
176.73%
Property Price at the End of Year 5
$3,221,000
Deposit Schedule
$5 at Signing
Total up to 11% in 9999 days
$275,000
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 | $130,000 | $137,000 | $144,000 | $151,000 | $159,000 | $167,000 | $176,000 | $185,000 | $195,000 | $205,000 | $1,650,000 |
| rent income | - | - | - | - | - | - | - | - | - | - | - |
| mortgage principal reduction | $209,000 | $41,000 | $43,000 | $45,000 | $47,000 | $50,000 | $52,000 | $55,000 | $57,000 | $60,000 | $659,000 |
| deposit interest | - | - | - | - | - | - | - | - | - | - | - |
| gst hst rebate | - | - | - | - | - | - | - | - | - | - | - |
| total income return | $339,000 | $178,000 | $187,000 | $196,000 | $206,000 | $217,000 | $228,000 | $240,000 | $252,000 | $265,000 | $2,309,000 |
Expense/ Investment
| Category | Y1 | Y2 | Y3 | Y4 | Y5 | Y6 | Y7 | Y8 | Y9 | Y10 | Total |
|---|---|---|---|---|---|---|---|---|---|---|---|
| deposit | - | - | - | - | - | - | - | - | - | - | - |
| remaining balance payment | - | - | - | - | - | - | - | - | - | - | - |
| closing cost | - | - | - | - | - | - | - | - | - | - | - |
| operating expense | - | - | - | - | - | - | - | - | - | - | - |
| mortgage payment | $125,000 | $125,000 | $125,000 | $125,000 | $125,000 | $125,000 | $125,000 | $125,000 | $125,000 | $125,000 | $1,252,000 |
| total expense investment | $125,000 | $125,000 | $125,000 | $125,000 | $125,000 | $125,000 | $125,000 | $125,000 | $125,000 | $125,000 | $1,252,000 |
Other
| Category | Y1 | Y2 | Y3 | Y4 | Y5 | Y6 | Y7 | Y8 | Y9 | Y10 | Total |
|---|---|---|---|---|---|---|---|---|---|---|---|
| net gain loss | $214,000 | $53,000 | $62,000 | $71,000 | $81,000 | $92,000 | $103,000 | $115,000 | $127,000 | $140,000 | $1,057,000 |
| cumulative roi | $271 | $206 | $187 | $180 | $177 | $176 | $177 | $179 | $181 | $184 | $2,000 |
1 Yorkville
Address: Toronto C02, Ontario
Price Range: $1,100,000 - $2,500,000
Avail. suites: 7
1—4 bd
0—2286 SqFt