Suite number:
201
Project:
Address:
Markham, Ontario
Developer:
Tridel
Property type:
condo
Floor plan:
Bathrooms:
2.5
Bedrooms:
2
Size:
1348 sqft
Occupancy Date:
Mar 2025
Price, CAD
$1,970,000
Available
ROI
Want to own a unit? —
Investment Period: 5 years
Yearly Return on Investment in Year 5
18.45%
Cumulative Return on Investment in Year 5
86.09%
Property Price at the End of Year 5
$2,538,000
Deposit Schedule
$5 at Signing
Total up to 15% in 9999 days
$295,500
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 | $102,000 | $108,000 | $113,000 | $119,000 | $125,000 | $132,000 | $139,000 | $146,000 | $154,000 | $162,000 | $1,300,000 |
| rent income | $33,000 | $41,000 | $43,000 | $44,000 | $46,000 | $48,000 | $50,000 | $53,000 | $55,000 | $57,000 | $470,000 |
| mortgage principal reduction | $20,000 | $25,000 | $27,000 | $28,000 | $29,000 | $31,000 | $32,000 | $34,000 | $35,000 | $37,000 | $297,000 |
| deposit interest | $646 | - | - | - | - | - | - | - | - | - | $646 |
| gst hst rebate | $24,000 | - | - | - | - | - | - | - | - | - | $24,000 |
| total income return | $180,000 | $174,000 | $182,000 | $191,000 | $201,000 | $211,000 | $221,000 | $232,000 | $244,000 | $256,000 | $2,093,000 |
Expense/ Investment
| Category | Y1 | Y2 | Y3 | Y4 | Y5 | Y6 | Y7 | Y8 | Y9 | Y10 | Total |
|---|---|---|---|---|---|---|---|---|---|---|---|
| deposit | $296,000 | - | - | - | - | - | - | - | - | - | $296,000 |
| remaining balance payment | $99,000 | - | - | - | - | - | - | - | - | - | $99,000 |
| closing cost | $76,000 | - | - | - | - | - | - | - | - | - | $76,000 |
| operating expense | $17,000 | $21,000 | $22,000 | $22,000 | $23,000 | $23,000 | $24,000 | $24,000 | $25,000 | $25,000 | $227,000 |
| mortgage payment | $82,000 | $99,000 | $99,000 | $99,000 | $99,000 | $99,000 | $99,000 | $99,000 | $99,000 | $99,000 | $970,000 |
| total expense investment | $570,000 | $120,000 | $120,000 | $121,000 | $121,000 | $122,000 | $122,000 | $123,000 | $124,000 | $124,000 | $1,668,000 |
Other
| Category | Y1 | Y2 | Y3 | Y4 | Y5 | Y6 | Y7 | Y8 | Y9 | Y10 | Total |
|---|---|---|---|---|---|---|---|---|---|---|---|
| net gain loss | -$390,144 | $54,000 | $62,000 | $71,000 | $80,000 | $89,000 | $99,000 | $109,000 | $120,000 | $132,000 | $425,000 |
| cumulative roi | $28 | $46 | $61 | $74 | $86 | $97 | $107 | $117 | $127 | $136 | $880 |
Royal Bayview
Address: Markham, Ontario
Price Range: $1,830,000 - $2,975,000
Avail. suites: 6
1—2.5 bd
1232—2121 SqFt