Suite number:
H1176
Project:
Address:
Toronto, Ontario
Developer:
The Gupta Group
Property type:
condo
Floor plan:
Bathrooms:
2
Bedrooms:
3
Size:
1176 sqft
Occupancy Date:
Mar 2028
Price, CAD
$2,320,000
Available
ROI
Want to own a unit? —
Investment Period: 5 years
Yearly Return on Investment in Year 5
23.04%
Cumulative Return on Investment in Year 5
101.74%
Property Price at the End of Year 5
$2,989,000
Deposit Schedule
$10,000 at Signing
Total up to 5% in 30 days
$116,000
2.5% in 300 days
$58,000
2.5% in 400 days
$58,000
10% on Occupancy
$232,000
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 | $120,000 | $127,000 | $133,000 | $140,000 | $148,000 | $155,000 | $164,000 | $172,000 | $181,000 | $190,000 | $1,531,000 |
| rent income | - | - | $10,000 | $42,000 | $43,000 | $45,000 | $47,000 | $49,000 | $51,000 | $53,000 | $341,000 |
| mortgage principal reduction | - | - | $7,000 | $29,000 | $30,000 | $32,000 | $33,000 | $35,000 | $37,000 | $39,000 | $242,000 |
| deposit interest | $6,000 | $13,000 | $9,000 | - | - | - | - | - | - | - | $27,000 |
| gst hst rebate | - | - | $24,000 | - | - | - | - | - | - | - | $24,000 |
| total income return | $126,000 | $139,000 | $183,000 | $211,000 | $221,000 | $232,000 | $244,000 | $256,000 | $269,000 | $282,000 | $2,166,000 |
Expense/ Investment
| Category | Y1 | Y2 | Y3 | Y4 | Y5 | Y6 | Y7 | Y8 | Y9 | Y10 | Total |
|---|---|---|---|---|---|---|---|---|---|---|---|
| deposit | $174,000 | $58,000 | $232,000 | - | - | - | - | - | - | - | $464,000 |
| remaining balance payment | - | - | - | - | - | - | - | - | - | - | - |
| closing cost | - | - | $129,000 | - | - | - | - | - | - | - | $129,000 |
| operating expense | - | - | $5,000 | $21,000 | $22,000 | $22,000 | $23,000 | $24,000 | $24,000 | $25,000 | $166,000 |
| mortgage payment | - | - | $29,000 | $116,000 | $116,000 | $116,000 | $116,000 | $116,000 | $116,000 | $116,000 | $842,000 |
| total expense investment | $174,000 | $58,000 | $396,000 | $138,000 | $138,000 | $139,000 | $139,000 | $140,000 | $140,000 | $141,000 | $1,602,000 |
Other
| Category | Y1 | Y2 | Y3 | Y4 | Y5 | Y6 | Y7 | Y8 | Y9 | Y10 | Total |
|---|---|---|---|---|---|---|---|---|---|---|---|
| net gain loss | -$47,612 | $81,000 | -$212,370 | $73,000 | $83,000 | $94,000 | $105,000 | $116,000 | $129,000 | $142,000 | $563,000 |
| cumulative roi | $73 | $115 | $75 | $90 | $102 | $112 | $122 | $131 | $140 | $149 | $1,000 |
Yonge City Square Residences
Address: Toronto, Ontario
Price Range: $1,519,000 - $4,730,000
Avail. suites: 16
0—3 bd
331—1924 SqFt