Suite number:
920
Project:
Address:
Markham, Ontario
Developer:
Tridel
Property type:
condo
Bathrooms:
2.5
Bedrooms:
2
Size:
1967 sqft
Occupancy Date:
Mar 2025
Price, CAD
$3,200,000
Available
ROI
Want to own a unit? —
Investment Period: 5 years
Yearly Return on Investment in Year 5
19.07%
Cumulative Return on Investment in Year 5
87.52%
Property Price at the End of Year 5
$4,123,000
Deposit Schedule
$5 at Signing
Total up to 15% in 10634 days
$480,000
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 | $166,000 | $175,000 | $184,000 | $194,000 | $204,000 | $214,000 | $226,000 | $237,000 | $250,000 | $263,000 | $2,112,000 |
| rent income | $38,000 | $59,000 | $62,000 | $64,000 | $67,000 | $70,000 | $73,000 | $76,000 | $79,000 | $83,000 | $672,000 |
| mortgage principal reduction | $27,000 | $43,000 | $45,000 | $47,000 | $49,000 | $51,000 | $53,000 | $56,000 | $58,000 | $61,000 | $489,000 |
| deposit interest | $2,000 | - | - | - | - | - | - | - | - | - | $2,000 |
| gst hst rebate | $24,000 | - | - | - | - | - | - | - | - | - | $24,000 |
| total income return | $258,000 | $277,000 | $290,000 | $305,000 | $320,000 | $335,000 | $352,000 | $369,000 | $387,000 | $406,000 | $3,299,000 |
Expense/ Investment
| Category | Y1 | Y2 | Y3 | Y4 | Y5 | Y6 | Y7 | Y8 | Y9 | Y10 | Total |
|---|---|---|---|---|---|---|---|---|---|---|---|
| deposit | $480,000 | - | - | - | - | - | - | - | - | - | $480,000 |
| remaining balance payment | $160,000 | - | - | - | - | - | - | - | - | - | $160,000 |
| closing cost | $105,000 | - | - | - | - | - | - | - | - | - | $105,000 |
| operating expense | $21,000 | $32,000 | $33,000 | $34,000 | $35,000 | $36,000 | $37,000 | $39,000 | $40,000 | $41,000 | $349,000 |
| mortgage payment | $104,000 | $156,000 | $156,000 | $156,000 | $156,000 | $156,000 | $156,000 | $156,000 | $156,000 | $156,000 | $1,505,000 |
| total expense investment | $870,000 | $188,000 | $189,000 | $190,000 | $191,000 | $192,000 | $193,000 | $194,000 | $196,000 | $197,000 | $2,599,000 |
Other
| Category | Y1 | Y2 | Y3 | Y4 | Y5 | Y6 | Y7 | Y8 | Y9 | Y10 | Total |
|---|---|---|---|---|---|---|---|---|---|---|---|
| net gain loss | -$612,384 | $89,000 | $102,000 | $115,000 | $129,000 | $143,000 | $159,000 | $175,000 | $192,000 | $210,000 | $700,000 |
| cumulative roi | $27 | $46 | $62 | $76 | $88 | $98 | $109 | $119 | $128 | $137 | $889 |
Royal Bayview
Address: Markham, Ontario
Price Range: $1,830,000 - $3,200,000
Avail. suites: 7
1—2.5 bd
1232—2121 SqFt