Suite number:
GL18
Project:
Address:
Markham, Ontario
Developer:
Tridel
Property type:
condo
Floor plan:
Bathrooms:
2.5
Bedrooms:
2
Size:
1866 sqft
Occupancy Date:
Mar 2025
Price, CAD
$2,975,000
Available
ROI
Want to own a unit? —
Investment Period: 5 years
Yearly Return on Investment in Year 5
18.41%
Cumulative Return on Investment in Year 5
84.96%
Property Price at the End of Year 5
$3,833,000
Deposit Schedule
$5 at Signing
Total up to 15% in 9999 days
$446,250
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 | $154,000 | $163,000 | $171,000 | $180,000 | $189,000 | $199,000 | $210,000 | $221,000 | $232,000 | $244,000 | $1,963,000 |
| rent income | $45,000 | $57,000 | $59,000 | $62,000 | $64,000 | $67,000 | $70,000 | $73,000 | $76,000 | $79,000 | $651,000 |
| mortgage principal reduction | $30,000 | $38,000 | $40,000 | $42,000 | $44,000 | $46,000 | $48,000 | $51,000 | $53,000 | $56,000 | $449,000 |
| deposit interest | $975 | - | - | - | - | - | - | - | - | - | $975 |
| gst hst rebate | $24,000 | - | - | - | - | - | - | - | - | - | $24,000 |
| total income return | $255,000 | $257,000 | $270,000 | $284,000 | $298,000 | $312,000 | $328,000 | $344,000 | $361,000 | $379,000 | $3,089,000 |
Expense/ Investment
| Category | Y1 | Y2 | Y3 | Y4 | Y5 | Y6 | Y7 | Y8 | Y9 | Y10 | Total |
|---|---|---|---|---|---|---|---|---|---|---|---|
| deposit | $446,000 | - | - | - | - | - | - | - | - | - | $446,000 |
| remaining balance payment | $149,000 | - | - | - | - | - | - | - | - | - | $149,000 |
| closing cost | $101,000 | - | - | - | - | - | - | - | - | - | $101,000 |
| operating expense | $25,000 | $30,000 | $31,000 | $32,000 | $32,000 | $33,000 | $34,000 | $35,000 | $35,000 | $36,000 | $323,000 |
| mortgage payment | $124,000 | $149,000 | $149,000 | $149,000 | $149,000 | $149,000 | $149,000 | $149,000 | $149,000 | $149,000 | $1,465,000 |
| total expense investment | $845,000 | $179,000 | $180,000 | $181,000 | $181,000 | $182,000 | $183,000 | $184,000 | $184,000 | $185,000 | $2,484,000 |
Other
| Category | Y1 | Y2 | Y3 | Y4 | Y5 | Y6 | Y7 | Y8 | Y9 | Y10 | Total |
|---|---|---|---|---|---|---|---|---|---|---|---|
| net gain loss | -$589,999 | $78,000 | $90,000 | $103,000 | $116,000 | $130,000 | $145,000 | $161,000 | $177,000 | $194,000 | $605,000 |
| cumulative roi | $27 | $45 | $60 | $73 | $85 | $96 | $106 | $115 | $125 | $134 | $865 |
Royal Bayview
Address: Markham, Ontario
Price Range: $1,830,000 - $2,975,000
Avail. suites: 6
1—2.5 bd
1232—2121 SqFt