Suite number:
PEM S04 (South Tower)
Project:
Address:
Toronto C02, Ontario
Developer:
Pemberton Group
Property type:
condo
Floor plan:
Bathrooms:
2
Bedrooms:
1.5
Size:
690 sqft
Occupancy Date:
Feb 2027
Price, CAD
$1,449,990
Available
ROI
Want to own a unit? —
Investment Period: 5 years
Yearly Return on Investment in Year 5
20.93%
Cumulative Return on Investment in Year 5
94.98%
Property Price at the End of Year 5
$1,868,000
Deposit Schedule
$10,000 at Signing
Total up to 5% in 30 days
$72,500
5% in 365 days
$72,500
5% in 720 days
$72,500
5% on Occupancy
$72,500
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 | $75,000 | $79,000 | $83,000 | $88,000 | $92,000 | $97,000 | $102,000 | $108,000 | $113,000 | $119,000 | $957,000 |
| rent income | - | - | $20,000 | $25,000 | $26,000 | $27,000 | $28,000 | $30,000 | $31,000 | $32,000 | $219,000 |
| mortgage principal reduction | - | - | $15,000 | $19,000 | $20,000 | $20,000 | $21,000 | $23,000 | $24,000 | $25,000 | $166,000 |
| deposit interest | -$4 | $11,000 | $1,000 | - | - | - | - | - | - | - | $13,000 |
| gst hst rebate | - | - | $24,000 | - | - | - | - | - | - | - | $24,000 |
| total income return | $75,000 | $91,000 | $144,000 | $131,000 | $138,000 | $145,000 | $152,000 | $160,000 | $167,000 | $176,000 | $1,378,000 |
Expense/ Investment
| Category | Y1 | Y2 | Y3 | Y4 | Y5 | Y6 | Y7 | Y8 | Y9 | Y10 | Total |
|---|---|---|---|---|---|---|---|---|---|---|---|
| deposit | $72,000 | $145,000 | $72,000 | - | - | - | - | - | - | - | $290,000 |
| remaining balance payment | - | - | - | - | - | - | - | - | - | - | - |
| closing cost | - | - | $91,000 | - | - | - | - | - | - | - | $91,000 |
| operating expense | - | - | $10,000 | $13,000 | $13,000 | $13,000 | $14,000 | $14,000 | $14,000 | $14,000 | $105,000 |
| mortgage payment | - | - | $61,000 | $73,000 | $73,000 | $73,000 | $73,000 | $73,000 | $73,000 | $73,000 | $569,000 |
| total expense investment | $72,000 | $145,000 | $235,000 | $85,000 | $86,000 | $86,000 | $86,000 | $86,000 | $87,000 | $87,000 | $1,055,000 |
Other
| Category | Y1 | Y2 | Y3 | Y4 | Y5 | Y6 | Y7 | Y8 | Y9 | Y10 | Total |
|---|---|---|---|---|---|---|---|---|---|---|---|
| net gain loss | $3,000 | -$54,395 | -$91,187 | $46,000 | $52,000 | $59,000 | $66,000 | $73,000 | $81,000 | $89,000 | $323,000 |
| cumulative roi | $104 | $76 | $70 | $83 | $95 | $105 | $115 | $124 | $133 | $142 | $1,000 |
The Pemberton at 33 Yorkville
Address: Toronto C02, Ontario
Price Range: $951,000 - $2,850,000
Avail. suites: 8
0—2.5 bd
365—1125 SqFt