Suite number:
316
Project:
Address:
Toronto W02, Ontario
Developer:
Medallion Capital Group
Property type:
condo
Bathrooms:
3.5
Bedrooms:
2.5
Size:
3030 sqft
Occupancy Date:
Mar 2023
Price, CAD
$4,999,990
Available
ROI
Want to own a unit? —
Investment Period: 5 years
Yearly Return on Investment in Year 5
33.00%
Cumulative Return on Investment in Year 5
158.28%
Property Price at the End of Year 5
$6,441,000
Deposit Schedule
$5,000 at Signing
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 | $259,000 | $273,000 | $288,000 | $303,000 | $318,000 | $335,000 | $352,000 | $371,000 | $390,000 | $410,000 | $3,300,000 |
| rent income | - | - | - | - | - | - | - | - | - | - | - |
| mortgage principal reduction | $173,000 | $72,000 | $76,000 | $79,000 | $83,000 | $87,000 | $91,000 | $95,000 | $99,000 | $104,000 | $959,000 |
| deposit interest | - | - | - | - | - | - | - | - | - | - | - |
| gst hst rebate | - | - | - | - | - | - | - | - | - | - | - |
| total income return | $432,000 | $346,000 | $363,000 | $382,000 | $401,000 | $422,000 | $443,000 | $466,000 | $489,000 | $514,000 | $4,258,000 |
Expense/ Investment
| Category | Y1 | Y2 | Y3 | Y4 | Y5 | Y6 | Y7 | Y8 | Y9 | Y10 | Total |
|---|---|---|---|---|---|---|---|---|---|---|---|
| deposit | - | - | - | - | - | - | - | - | - | - | - |
| remaining balance payment | - | - | - | - | - | - | - | - | - | - | - |
| closing cost | - | - | - | - | - | - | - | - | - | - | - |
| operating expense | - | - | - | - | - | - | - | - | - | - | - |
| mortgage payment | $243,000 | $243,000 | $243,000 | $243,000 | $243,000 | $243,000 | $243,000 | $243,000 | $243,000 | $243,000 | $2,432,000 |
| total expense investment | $243,000 | $243,000 | $243,000 | $243,000 | $243,000 | $243,000 | $243,000 | $243,000 | $243,000 | $243,000 | $2,432,000 |
Other
| Category | Y1 | Y2 | Y3 | Y4 | Y5 | Y6 | Y7 | Y8 | Y9 | Y10 | Total |
|---|---|---|---|---|---|---|---|---|---|---|---|
| net gain loss | $189,000 | $103,000 | $120,000 | $139,000 | $158,000 | $178,000 | $200,000 | $222,000 | $246,000 | $271,000 | $1,826,000 |
| cumulative roi | $178 | $160 | $156 | $157 | $158 | $161 | $164 | $167 | $171 | $175 | $2,000 |
260 High Park
Address: Toronto W02, Ontario
Price Range: $1,700,000 - $5,000,000
Avail. suites: 6
1—3.5 bd
679—3030 SqFt