Suite number:
Th 104
Project:
Address:
Toronto W02, Ontario
Developer:
Medallion Capital Group
Property type:
townhouse
Bathrooms:
3
Bedrooms:
2.5
Size:
2526 sqft
Occupancy Date:
Mar 2023
Price, CAD
$3,999,990
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
$5,153,000
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 | $207,000 | $219,000 | $230,000 | $242,000 | $255,000 | $268,000 | $282,000 | $297,000 | $312,000 | $328,000 | $2,640,000 |
| rent income | - | - | - | - | - | - | - | - | - | - | - |
| mortgage principal reduction | $138,000 | $58,000 | $61,000 | $63,000 | $66,000 | $69,000 | $73,000 | $76,000 | $79,000 | $83,000 | $767,000 |
| deposit interest | - | - | - | - | - | - | - | - | - | - | - |
| gst hst rebate | - | - | - | - | - | - | - | - | - | - | - |
| total income return | $346,000 | $277,000 | $291,000 | $306,000 | $321,000 | $337,000 | $354,000 | $372,000 | $391,000 | $411,000 | $3,407,000 |
Expense/ Investment
| Category | Y1 | Y2 | Y3 | Y4 | Y5 | Y6 | Y7 | Y8 | Y9 | Y10 | Total |
|---|---|---|---|---|---|---|---|---|---|---|---|
| deposit | - | - | - | - | - | - | - | - | - | - | - |
| remaining balance payment | - | - | - | - | - | - | - | - | - | - | - |
| closing cost | - | - | - | - | - | - | - | - | - | - | - |
| operating expense | - | - | - | - | - | - | - | - | - | - | - |
| mortgage payment | $195,000 | $195,000 | $195,000 | $195,000 | $195,000 | $195,000 | $195,000 | $195,000 | $195,000 | $195,000 | $1,946,000 |
| total expense investment | $195,000 | $195,000 | $195,000 | $195,000 | $195,000 | $195,000 | $195,000 | $195,000 | $195,000 | $195,000 | $1,946,000 |
Other
| Category | Y1 | Y2 | Y3 | Y4 | Y5 | Y6 | Y7 | Y8 | Y9 | Y10 | Total |
|---|---|---|---|---|---|---|---|---|---|---|---|
| net gain loss | $151,000 | $82,000 | $96,000 | $111,000 | $126,000 | $143,000 | $160,000 | $178,000 | $197,000 | $217,000 | $1,461,000 |
| 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