Suite number:
Pebble Beach
Project:
Address:
Toronto E06, Ontario
Developer:
Sunrise Gate Homes
Property type:
condo
Bathrooms:
2
Bedrooms:
3
Size:
1431 sqft
Occupancy Date:
Jan 2023
Price, CAD
$1,735,100
Available
ROI
Want to own a unit? —
Investment Period: 5 years
Yearly Return on Investment in Year 5
33.08%
Cumulative Return on Investment in Year 5
160.04%
Property Price at the End of Year 5
$2,235,000
Deposit Schedule
$5 at Signing
Total up to 5% in 9999 days
$86,755
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 | $90,000 | $95,000 | $100,000 | $105,000 | $110,000 | $116,000 | $122,000 | $129,000 | $135,000 | $142,000 | $1,145,000 |
| rent income | - | - | - | - | - | - | - | - | - | - | - |
| mortgage principal reduction | $66,000 | $25,000 | $27,000 | $28,000 | $29,000 | $30,000 | $32,000 | $33,000 | $35,000 | $36,000 | $342,000 |
| deposit interest | - | - | - | - | - | - | - | - | - | - | - |
| gst hst rebate | - | - | - | - | - | - | - | - | - | - | - |
| total income return | $156,000 | $120,000 | $126,000 | $133,000 | $140,000 | $147,000 | $154,000 | $162,000 | $170,000 | $179,000 | $1,487,000 |
Expense/ Investment
| Category | Y1 | Y2 | Y3 | Y4 | Y5 | Y6 | Y7 | Y8 | Y9 | Y10 | Total |
|---|---|---|---|---|---|---|---|---|---|---|---|
| deposit | - | - | - | - | - | - | - | - | - | - | - |
| remaining balance payment | - | - | - | - | - | - | - | - | - | - | - |
| closing cost | - | - | - | - | - | - | - | - | - | - | - |
| operating expense | - | - | - | - | - | - | - | - | - | - | - |
| mortgage payment | $84,000 | $84,000 | $84,000 | $84,000 | $84,000 | $84,000 | $84,000 | $84,000 | $84,000 | $84,000 | $844,000 |
| total expense investment | $84,000 | $84,000 | $84,000 | $84,000 | $84,000 | $84,000 | $84,000 | $84,000 | $84,000 | $84,000 | $844,000 |
Other
| Category | Y1 | Y2 | Y3 | Y4 | Y5 | Y6 | Y7 | Y8 | Y9 | Y10 | Total |
|---|---|---|---|---|---|---|---|---|---|---|---|
| net gain loss | $72,000 | $36,000 | $42,000 | $48,000 | $55,000 | $62,000 | $70,000 | $78,000 | $86,000 | $94,000 | $643,000 |
| cumulative roi | $185 | $164 | $159 | $159 | $160 | $162 | $165 | $169 | $172 | $176 | $2,000 |
Terrasse Condos at The Hunt Club
Address: Toronto E06, Ontario
Price Range: $1,235,000 - $1,814,000
Avail. suites: 3
1—3 bd
563—2461 SqFt