Suite number:
114
Project:
Address:
Toronto W02, Ontario
Developer:
Medallion Capital Group
Property type:
condo
Bathrooms:
2
Bedrooms:
2.5
Size:
1758 sqft
Occupancy Date:
Mar 2023
Price, CAD
$2,999,990
Available
ROI
Want to own a unit? —
Investment Period: 5 years
Yearly Return on Investment in Year 5
33.00%
Cumulative Return on Investment in Year 5
158.28%
Property Price at the End of Year 5
$3,865,000
Deposit Schedule
$5,000 at Signing
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 | $156,000 | $164,000 | $173,000 | $182,000 | $191,000 | $201,000 | $211,000 | $222,000 | $234,000 | $246,000 | $1,980,000 |
| rent income | - | - | - | - | - | - | - | - | - | - | - |
| mortgage principal reduction | $104,000 | $43,000 | $45,000 | $48,000 | $50,000 | $52,000 | $54,000 | $57,000 | $60,000 | $62,000 | $575,000 |
| deposit interest | - | - | - | - | - | - | - | - | - | - | - |
| gst hst rebate | - | - | - | - | - | - | - | - | - | - | - |
| total income return | $259,000 | $208,000 | $218,000 | $229,000 | $241,000 | $253,000 | $266,000 | $279,000 | $294,000 | $308,000 | $2,555,000 |
Expense/ Investment
| Category | Y1 | Y2 | Y3 | Y4 | Y5 | Y6 | Y7 | Y8 | Y9 | Y10 | Total |
|---|---|---|---|---|---|---|---|---|---|---|---|
| deposit | - | - | - | - | - | - | - | - | - | - | - |
| remaining balance payment | - | - | - | - | - | - | - | - | - | - | - |
| closing cost | - | - | - | - | - | - | - | - | - | - | - |
| operating expense | - | - | - | - | - | - | - | - | - | - | - |
| mortgage payment | $146,000 | $146,000 | $146,000 | $146,000 | $146,000 | $146,000 | $146,000 | $146,000 | $146,000 | $146,000 | $1,459,000 |
| total expense investment | $146,000 | $146,000 | $146,000 | $146,000 | $146,000 | $146,000 | $146,000 | $146,000 | $146,000 | $146,000 | $1,459,000 |
Other
| Category | Y1 | Y2 | Y3 | Y4 | Y5 | Y6 | Y7 | Y8 | Y9 | Y10 | Total |
|---|---|---|---|---|---|---|---|---|---|---|---|
| net gain loss | $113,000 | $62,000 | $72,000 | $83,000 | $95,000 | $107,000 | $120,000 | $133,000 | $148,000 | $163,000 | $1,096,000 |
| cumulative roi | $178 | $160 | $156 | $157 | $158 | $161 | $164 | $167 | $171 | $175 | $2,000 |
260 High Park
Address: Toronto W02, Ontario
Price Range: $1,700,000 - $5,000,000
Avail. suites: 6
1—3.5 bd
679—3030 SqFt