Suite number:
C545 - Park (W)
Project:
Address:
Toronto C04, Ontario
Developer:
The Gupta Group
Property type:
condo
Floor plan:
Bathrooms:
1
Bedrooms:
1.5
Size:
545 sqft
Occupancy Date:
Mar 2028
Price, CAD
$943,000
Available
ROI
Want to own a unit? —
Investment Period: 5 years
Yearly Return on Investment in Year 5
23.22%
Cumulative Return on Investment in Year 5
105.68%
Property Price at the End of Year 5
$1,215,000
Deposit Schedule
$10,000 at Signing
Total up to 5% in 30 days
$47,150
2.5% in 300 days
$23,575
2.5% in 400 days
$23,575
2.5% in 680 days
$23,575
2.5% in 750 days
$23,575
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 | $49,000 | $52,000 | $54,000 | $57,000 | $60,000 | $63,000 | $66,000 | $70,000 | $74,000 | $77,000 | $622,000 |
| rent income | - | - | - | $14,000 | $20,000 | $20,000 | $21,000 | $22,000 | $23,000 | $24,000 | $146,000 |
| mortgage principal reduction | - | - | - | $9,000 | $12,000 | $13,000 | $13,000 | $14,000 | $15,000 | $15,000 | $90,000 |
| deposit interest | -$5,149 | $7,000 | $9,000 | $1,000 | - | - | - | - | - | - | $12,000 |
| gst hst rebate | - | - | - | $24,000 | - | - | - | - | - | - | $24,000 |
| total income return | $44,000 | $58,000 | $63,000 | $105,000 | $92,000 | $96,000 | $101,000 | $106,000 | $111,000 | $117,000 | $894,000 |
Expense/ Investment
| Category | Y1 | Y2 | Y3 | Y4 | Y5 | Y6 | Y7 | Y8 | Y9 | Y10 | Total |
|---|---|---|---|---|---|---|---|---|---|---|---|
| deposit | $71,000 | $47,000 | $24,000 | $47,000 | - | - | - | - | - | - | $189,000 |
| remaining balance payment | - | - | - | - | - | - | - | - | - | - | - |
| closing cost | - | - | - | $71,000 | - | - | - | - | - | - | $71,000 |
| operating expense | - | - | - | $7,000 | $10,000 | $10,000 | $10,000 | $10,000 | $11,000 | $11,000 | $69,000 |
| mortgage payment | - | - | - | $35,000 | $47,000 | $47,000 | $47,000 | $47,000 | $47,000 | $47,000 | $319,000 |
| total expense investment | $71,000 | $47,000 | $24,000 | $161,000 | $57,000 | $57,000 | $57,000 | $58,000 | $58,000 | $58,000 | $647,000 |
Other
| Category | Y1 | Y2 | Y3 | Y4 | Y5 | Y6 | Y7 | Y8 | Y9 | Y10 | Total |
|---|---|---|---|---|---|---|---|---|---|---|---|
| net gain loss | -$26,977 | $11,000 | $39,000 | -$55,461 | $35,000 | $39,000 | $44,000 | $49,000 | $54,000 | $59,000 | $247,000 |
| cumulative roi | $69 | $86 | $117 | $94 | $106 | $116 | $126 | $136 | $145 | $154 | $1,000 |
Yonge City Square Residences
Address: Toronto C04, Ontario
Price Range: $651,000 - $3,423,000
Avail. suites: 32
0—3 bd
331—1850 SqFt