Suite number:
202
Project:
Address:
Toronto C09, Ontario
Developer:
Platinum Vista
Property type:
condo
Bathrooms:
2.5
Bedrooms:
2
Size:
2768 sqft
Occupancy Date:
Sep 2023
Price, CAD
$7,489,000
Available
ROI
Want to own a unit? —
Investment Period: 5 years
Yearly Return on Investment in Year 5
35.30%
Cumulative Return on Investment in Year 5
166.66%
Property Price at the End of Year 5
$9,648,000
Deposit Schedule
$50,000 at Signing
Total up to 15% in 10089 days
$1,073,350
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 | $388,000 | $410,000 | $431,000 | $453,000 | $477,000 | $502,000 | $528,000 | $555,000 | $584,000 | $614,000 | $4,942,000 |
| rent income | - | - | - | - | - | - | - | - | - | - | - |
| mortgage principal reduction | $215,000 | $114,000 | $119,000 | $124,000 | $129,000 | $134,000 | $140,000 | $145,000 | $151,000 | $157,000 | $1,428,000 |
| deposit interest | - | - | - | - | - | - | - | - | - | - | - |
| gst hst rebate | - | - | - | - | - | - | - | - | - | - | - |
| total income return | $604,000 | $524,000 | $550,000 | $577,000 | $606,000 | $636,000 | $667,000 | $700,000 | $735,000 | $772,000 | $6,371,000 |
Expense/ Investment
| Category | Y1 | Y2 | Y3 | Y4 | Y5 | Y6 | Y7 | Y8 | Y9 | Y10 | Total |
|---|---|---|---|---|---|---|---|---|---|---|---|
| deposit | - | - | - | - | - | - | - | - | - | - | - |
| remaining balance payment | - | - | - | - | - | - | - | - | - | - | - |
| closing cost | - | - | - | - | - | - | - | - | - | - | - |
| operating expense | - | - | - | - | - | - | - | - | - | - | - |
| mortgage payment | $343,000 | $343,000 | $343,000 | $343,000 | $343,000 | $343,000 | $343,000 | $343,000 | $343,000 | $343,000 | $3,432,000 |
| total expense investment | $343,000 | $343,000 | $343,000 | $343,000 | $343,000 | $343,000 | $343,000 | $343,000 | $343,000 | $343,000 | $3,432,000 |
Other
| Category | Y1 | Y2 | Y3 | Y4 | Y5 | Y6 | Y7 | Y8 | Y9 | Y10 | Total |
|---|---|---|---|---|---|---|---|---|---|---|---|
| net gain loss | $260,000 | $181,000 | $207,000 | $234,000 | $262,000 | $293,000 | $324,000 | $357,000 | $392,000 | $429,000 | $2,938,000 |
| cumulative roi | $176 | $164 | $163 | $164 | $167 | $170 | $173 | $177 | $181 | $186 | $2,000 |
Architectural treasures dating back to the 1800’s nestled along the tree-lined streets of Rosedale, define the area as a significant heritage site. Historically home to Toronto’s wealthiest residents and marked by wild roses growing abundantly, Rosed...
Address: Toronto C09, Ontario
Price Range: $7,489,000 - $9,569,000
Avail. suites: 6
2—3 bd
2514—5167 SqFt