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
35.45%
Cumulative Return on Investment in Year 5
170.53%
Property Price at the End of Year 5
$3,865,000
Deposit Schedule
$5,000 at Signing
Total up to 17.5% in 10119 days
$519,998
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 | $109,000 | $47,000 | $49,000 | $51,000 | $53,000 | $55,000 | $57,000 | $59,000 | $62,000 | $64,000 | $605,000 |
| deposit interest | - | - | - | - | - | - | - | - | - | - | - |
| gst hst rebate | - | - | - | - | - | - | - | - | - | - | - |
| total income return | $264,000 | $211,000 | $221,000 | $232,000 | $244,000 | $256,000 | $268,000 | $282,000 | $296,000 | $310,000 | $2,585,000 |
Expense/ Investment
| Category | Y1 | Y2 | Y3 | Y4 | Y5 | Y6 | Y7 | Y8 | Y9 | Y10 | Total |
|---|---|---|---|---|---|---|---|---|---|---|---|
| deposit | - | - | - | - | - | - | - | - | - | - | - |
| remaining balance payment | - | - | - | - | - | - | - | - | - | - | - |
| closing cost | - | - | - | - | - | - | - | - | - | - | - |
| operating expense | - | - | - | - | - | - | - | - | - | - | - |
| mortgage payment | $137,000 | $137,000 | $137,000 | $137,000 | $137,000 | $137,000 | $137,000 | $137,000 | $137,000 | $137,000 | $1,375,000 |
| total expense investment | $137,000 | $137,000 | $137,000 | $137,000 | $137,000 | $137,000 | $137,000 | $137,000 | $137,000 | $137,000 | $1,375,000 |
Other
| Category | Y1 | Y2 | Y3 | Y4 | Y5 | Y6 | Y7 | Y8 | Y9 | Y10 | Total |
|---|---|---|---|---|---|---|---|---|---|---|---|
| net gain loss | $127,000 | $73,000 | $84,000 | $95,000 | $106,000 | $118,000 | $131,000 | $144,000 | $158,000 | $173,000 | $1,210,000 |
| cumulative roi | $192 | $173 | $169 | $169 | $171 | $173 | $176 | $180 | $184 | $188 | $2,000 |
The High Park Alhambra Church, with its prominent architecture, has been a dynamic presence for over a century at the crossroads of High Park Avenue and Annette Street. Today, this repurposed landmark and its adjoining condominium immediately greet b...
Address: Toronto W02, Ontario
Price Range: $1,700,000 - $5,000,000
Avail. suites: 6
1—3.5 bd
679—3030 SqFt