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
35.45%
Cumulative Return on Investment in Year 5
170.53%
Property Price at the End of Year 5
$6,441,000
Deposit Schedule
$5,000 at Signing
Total up to 17.5% in 10119 days
$869,998
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 | $182,000 | $78,000 | $81,000 | $84,000 | $88,000 | $91,000 | $95,000 | $99,000 | $103,000 | $107,000 | $1,008,000 |
| deposit interest | - | - | - | - | - | - | - | - | - | - | - |
| gst hst rebate | - | - | - | - | - | - | - | - | - | - | - |
| total income return | $441,000 | $351,000 | $369,000 | $387,000 | $406,000 | $426,000 | $447,000 | $470,000 | $493,000 | $517,000 | $4,308,000 |
Expense/ Investment
| Category | Y1 | Y2 | Y3 | Y4 | Y5 | Y6 | Y7 | Y8 | Y9 | Y10 | Total |
|---|---|---|---|---|---|---|---|---|---|---|---|
| deposit | - | - | - | - | - | - | - | - | - | - | - |
| remaining balance payment | - | - | - | - | - | - | - | - | - | - | - |
| closing cost | - | - | - | - | - | - | - | - | - | - | - |
| operating expense | - | - | - | - | - | - | - | - | - | - | - |
| mortgage payment | $229,000 | $229,000 | $229,000 | $229,000 | $229,000 | $229,000 | $229,000 | $229,000 | $229,000 | $229,000 | $2,292,000 |
| total expense investment | $229,000 | $229,000 | $229,000 | $229,000 | $229,000 | $229,000 | $229,000 | $229,000 | $229,000 | $229,000 | $2,292,000 |
Other
| Category | Y1 | Y2 | Y3 | Y4 | Y5 | Y6 | Y7 | Y8 | Y9 | Y10 | Total |
|---|---|---|---|---|---|---|---|---|---|---|---|
| net gain loss | $212,000 | $122,000 | $140,000 | $158,000 | $177,000 | $197,000 | $218,000 | $240,000 | $264,000 | $288,000 | $2,016,000 |
| cumulative roi | $192 | $173 | $169 | $169 | $171 | $173 | $176 | $180 | $184 | $188 | $2,000 |
The High Park Alhambra Church, with its prominent architecture, has been a dynamic presence for over a century at the crossroads of High Park Avenue and Annette Street. Today, this repurposed landmark and its adjoining condominium immediately greet b...
Address: Toronto W02, Ontario
Price Range: $1,700,000 - $5,000,000
Avail. suites: 6
1—3.5 bd
679—3030 SqFt