Suite number:
PH 05
Project:
Address:
Toronto C02, Ontario
Developer:
BAZIS
Property type:
condo
Bathrooms:
2
Bedrooms:
2
Size:
926 sqft
Occupancy Date:
Jan 2020
Price, CAD
$1,900,000
Available
ROI
Want to own a unit? —
Investment Period: 5 years
Yearly Return on Investment in Year 5
34.10%
Cumulative Return on Investment in Year 5
183.36%
Property Price at the End of Year 5
$2,448,000
Deposit Schedule
$5 at Signing
Total up to 11% in 10449 days
$209,000
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 | $99,000 | $104,000 | $109,000 | $115,000 | $121,000 | $127,000 | $134,000 | $141,000 | $148,000 | $156,000 | $1,254,000 |
| rent income | - | - | - | - | - | - | - | - | - | - | - |
| mortgage principal reduction | $162,000 | $32,000 | $33,000 | $35,000 | $37,000 | $38,000 | $40,000 | $42,000 | $44,000 | $46,000 | $509,000 |
| deposit interest | - | - | - | - | - | - | - | - | - | - | - |
| gst hst rebate | - | - | - | - | - | - | - | - | - | - | - |
| total income return | $261,000 | $136,000 | $143,000 | $150,000 | $158,000 | $166,000 | $174,000 | $183,000 | $192,000 | $202,000 | $1,763,000 |
Expense/ Investment
| Category | Y1 | Y2 | Y3 | Y4 | Y5 | Y6 | Y7 | Y8 | Y9 | Y10 | Total |
|---|---|---|---|---|---|---|---|---|---|---|---|
| deposit | - | - | - | - | - | - | - | - | - | - | - |
| remaining balance payment | - | - | - | - | - | - | - | - | - | - | - |
| closing cost | - | - | - | - | - | - | - | - | - | - | - |
| operating expense | - | - | - | - | - | - | - | - | - | - | - |
| mortgage payment | $92,000 | $92,000 | $92,000 | $92,000 | $92,000 | $92,000 | $92,000 | $92,000 | $92,000 | $92,000 | $924,000 |
| total expense investment | $92,000 | $92,000 | $92,000 | $92,000 | $92,000 | $92,000 | $92,000 | $92,000 | $92,000 | $92,000 | $924,000 |
Other
| Category | Y1 | Y2 | Y3 | Y4 | Y5 | Y6 | Y7 | Y8 | Y9 | Y10 | Total |
|---|---|---|---|---|---|---|---|---|---|---|---|
| net gain loss | $169,000 | $43,000 | $50,000 | $58,000 | $65,000 | $73,000 | $82,000 | $90,000 | $100,000 | $109,000 | $839,000 |
| cumulative roi | $282 | $215 | $195 | $187 | $183 | $183 | $183 | $185 | $188 | $191 | $2,000 |
1 Yorkville
Address: Toronto C02, Ontario
Price Range: $1,100,000 - $2,500,000
Avail. suites: 7
1—4 bd
0—2286 SqFt