Suite number:
C545 - Park (W)
Project:
Address:
Toronto C04, Ontario
Developer:
The Gupta Group
Property type:
condo
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
23.70%
Cumulative Return on Investment in Year 5
107.49%
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 | $21,000 | $21,000 | $22,000 | $23,000 | $24,000 | $146,000 |
| mortgage principal reduction | - | - | - | $9,000 | $13,000 | $13,000 | $14,000 | $14,000 | $15,000 | $16,000 | $94,000 |
| deposit interest | -$5,283 | $7,000 | $9,000 | $2,000 | - | - | - | - | - | - | $12,000 |
| gst hst rebate | - | - | - | $24,000 | - | - | - | - | - | - | $24,000 |
| total income return | $44,000 | $58,000 | $63,000 | $106,000 | $92,000 | $97,000 | $102,000 | $107,000 | $112,000 | $118,000 | $898,000 |
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 | - | - | - | $70,000 | - | - | - | - | - | - | $70,000 |
| operating expense | - | - | - | $7,000 | $10,000 | $10,000 | $10,000 | $11,000 | $11,000 | $11,000 | $70,000 |
| mortgage payment | - | - | - | $34,000 | $46,000 | $46,000 | $46,000 | $46,000 | $46,000 | $46,000 | $310,000 |
| total expense investment | $71,000 | $47,000 | $24,000 | $158,000 | $56,000 | $56,000 | $56,000 | $57,000 | $57,000 | $57,000 | $638,000 |
Other
| Category | Y1 | Y2 | Y3 | Y4 | Y5 | Y6 | Y7 | Y8 | Y9 | Y10 | Total |
|---|---|---|---|---|---|---|---|---|---|---|---|
| net gain loss | -$27,112 | $11,000 | $39,000 | -$52,071 | $37,000 | $41,000 | $45,000 | $50,000 | $55,000 | $60,000 | $260,000 |
| cumulative roi | $69 | $86 | $117 | $95 | $107 | $119 | $129 | $139 | $148 | $158 | $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