Suite number:
Pebble Beach
Project:
Address:
Toronto E06, Ontario
Developer:
Sunrise Gate Homes
Property type:
condo
Floor plan:
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
31.96%
Cumulative Return on Investment in Year 5
154.55%
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 | $65,000 | $25,000 | $26,000 | $27,000 | $28,000 | $30,000 | $31,000 | $33,000 | $34,000 | $36,000 | $335,000 |
| deposit interest | - | - | - | - | - | - | - | - | - | - | - |
| gst hst rebate | - | - | - | - | - | - | - | - | - | - | - |
| total income return | $155,000 | $119,000 | $126,000 | $132,000 | $139,000 | $146,000 | $153,000 | $161,000 | $170,000 | $178,000 | $1,480,000 |
Expense/ Investment
| Category | Y1 | Y2 | Y3 | Y4 | Y5 | Y6 | Y7 | Y8 | Y9 | Y10 | Total |
|---|---|---|---|---|---|---|---|---|---|---|---|
| deposit | - | - | - | - | - | - | - | - | - | - | - |
| remaining balance payment | - | - | - | - | - | - | - | - | - | - | - |
| closing cost | - | - | - | - | - | - | - | - | - | - | - |
| operating expense | - | - | - | - | - | - | - | - | - | - | - |
| mortgage payment | $87,000 | $87,000 | $87,000 | $87,000 | $87,000 | $87,000 | $87,000 | $87,000 | $87,000 | $87,000 | $869,000 |
| total expense investment | $87,000 | $87,000 | $87,000 | $87,000 | $87,000 | $87,000 | $87,000 | $87,000 | $87,000 | $87,000 | $869,000 |
Other
| Category | Y1 | Y2 | Y3 | Y4 | Y5 | Y6 | Y7 | Y8 | Y9 | Y10 | Total |
|---|---|---|---|---|---|---|---|---|---|---|---|
| net gain loss | $68,000 | $33,000 | $39,000 | $45,000 | $52,000 | $59,000 | $67,000 | $74,000 | $83,000 | $91,000 | $611,000 |
| cumulative roi | $179 | $158 | $154 | $153 | $155 | $157 | $160 | $163 | $166 | $170 | $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