Suite number:
Suite 02(BF) - Tower 2
Project:
Address:
Markham, Ontario
Developer:
Metropia
Property type:
condo
Floor plan:
Bathrooms:
2
Bedrooms:
2
Size:
779 sqft
Occupancy Date:
Mar 2028
Price, CAD
$928,900
Available
ROI
Want to own a unit? —
Investment Period: 5 years
Yearly Return on Investment in Year 5
23.67%
Cumulative Return on Investment in Year 5
110.48%
Property Price at the End of Year 5
$1,197,000
Deposit Schedule
$10,000 at Signing
Total up to 5% in 30 days
$46,445
5% in 365 days
$46,445
5% in 723 days
$46,445
5% on Occupancy
$46,445
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 | $48,000 | $51,000 | $53,000 | $56,000 | $59,000 | $62,000 | $65,000 | $69,000 | $72,000 | $76,000 | $613,000 |
| rent income | - | - | $6,000 | $23,000 | $24,000 | $25,000 | $26,000 | $27,000 | $28,000 | $30,000 | $189,000 |
| mortgage principal reduction | - | - | $3,000 | $12,000 | $12,000 | $13,000 | $13,000 | $14,000 | $15,000 | $15,000 | $97,000 |
| deposit interest | $2,000 | $7,000 | $5,000 | - | - | - | - | - | - | - | $15,000 |
| gst hst rebate | - | - | $24,000 | - | - | - | - | - | - | - | $24,000 |
| total income return | $50,000 | $58,000 | $91,000 | $91,000 | $95,000 | $100,000 | $105,000 | $110,000 | $116,000 | $121,000 | $938,000 |
Expense/ Investment
| Category | Y1 | Y2 | Y3 | Y4 | Y5 | Y6 | Y7 | Y8 | Y9 | Y10 | Total |
|---|---|---|---|---|---|---|---|---|---|---|---|
| deposit | $46,000 | $93,000 | $46,000 | - | - | - | - | - | - | - | $186,000 |
| remaining balance payment | - | - | - | - | - | - | - | - | - | - | - |
| closing cost | - | - | $56,000 | - | - | - | - | - | - | - | $56,000 |
| operating expense | - | - | $3,000 | $11,000 | $11,000 | $12,000 | $12,000 | $12,000 | $13,000 | $13,000 | $87,000 |
| mortgage payment | - | - | $12,000 | $47,000 | $47,000 | $47,000 | $47,000 | $47,000 | $47,000 | $47,000 | $337,000 |
| total expense investment | $46,000 | $93,000 | $116,000 | $58,000 | $58,000 | $58,000 | $59,000 | $59,000 | $59,000 | $59,000 | $666,000 |
Other
| Category | Y1 | Y2 | Y3 | Y4 | Y5 | Y6 | Y7 | Y8 | Y9 | Y10 | Total |
|---|---|---|---|---|---|---|---|---|---|---|---|
| net gain loss | $4,000 | -$34,857 | -$25,425 | $33,000 | $37,000 | $42,000 | $46,000 | $51,000 | $56,000 | $62,000 | $272,000 |
| cumulative roi | $109 | $78 | $83 | $98 | $110 | $122 | $133 | $143 | $153 | $163 | $1,000 |
UnionCity
Address: Markham, Ontario
Price Range: $830,000 - $1,107,000
Avail. suites: 11
0—3.5 bd
425—1233 SqFt