Suite number:
1G+D
Project:
Address:
Markham, Ontario
Developer:
Times Group Corporation
Property type:
condo
Bathrooms:
1
Bedrooms:
1.5
Size:
617 sqft
Occupancy Date:
Jun 2028
Price, CAD
$714,200
Available
ROI
Want to own a unit? —
Investment Period: 5 years
Yearly Return on Investment in Year 5
27.83%
Cumulative Return on Investment in Year 5
130.97%
Property Price at the End of Year 5
$920,000
Deposit Schedule
$5,000 at Signing
Total up to 5% in 30 days
$35,710
2.5% in 180 days
$17,855
2.5% in 365 days
$17,855
2.5% in 545 days
$17,855
2.5% in 730 days
$17,855
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 | $37,000 | $39,000 | $41,000 | $43,000 | $45,000 | $48,000 | $50,000 | $53,000 | $56,000 | $59,000 | $471,000 |
| rent income | - | - | - | $9,000 | $22,000 | $23,000 | $24,000 | $25,000 | $26,000 | $27,000 | $156,000 |
| mortgage principal reduction | - | - | - | $4,000 | $10,000 | $11,000 | $11,000 | $12,000 | $12,000 | $12,000 | $72,000 |
| deposit interest | $2,000 | $6,000 | $7,000 | $3,000 | - | - | - | - | - | - | $18,000 |
| gst hst rebate | - | - | - | $24,000 | - | - | - | - | - | - | $24,000 |
| total income return | $39,000 | $45,000 | $48,000 | $84,000 | $78,000 | $81,000 | $85,000 | $89,000 | $94,000 | $98,000 | $742,000 |
Expense/ Investment
| Category | Y1 | Y2 | Y3 | Y4 | Y5 | Y6 | Y7 | Y8 | Y9 | Y10 | Total |
|---|---|---|---|---|---|---|---|---|---|---|---|
| deposit | $54,000 | $36,000 | $18,000 | $36,000 | - | - | - | - | - | - | $143,000 |
| remaining balance payment | - | - | - | - | - | - | - | - | - | - | - |
| closing cost | - | - | - | $50,000 | - | - | - | - | - | - | $50,000 |
| operating expense | - | - | - | $3,000 | $8,000 | $9,000 | $9,000 | $9,000 | $9,000 | $10,000 | $58,000 |
| mortgage payment | - | - | - | $14,000 | $33,000 | $33,000 | $33,000 | $33,000 | $33,000 | $33,000 | $210,000 |
| total expense investment | $54,000 | $36,000 | $18,000 | $103,000 | $41,000 | $41,000 | $42,000 | $42,000 | $42,000 | $42,000 | $460,000 |
Other
| Category | Y1 | Y2 | Y3 | Y4 | Y5 | Y6 | Y7 | Y8 | Y9 | Y10 | Total |
|---|---|---|---|---|---|---|---|---|---|---|---|
| net gain loss | -$14,347 | $9,000 | $30,000 | -$18,979 | $37,000 | $40,000 | $44,000 | $48,000 | $52,000 | $56,000 | $282,000 |
| cumulative roi | $73 | $94 | $123 | $114 | $131 | $147 | $162 | $177 | $191 | $206 | $1,000 |
Pangea Condos
Address: Markham, Ontario
Price Range: $629,000 - $1,226,000
Avail. suites: 29
1—3 bd
530—1099 SqFt