Suite number:

503

Project:
Address:
Toronto C10, Ontario
Developer:
Gairloch
Property type:
condo
Bathrooms:
2
Bedrooms:
2
Size:
839 sqft
Occupancy Date:
Mar 2024
Price, CAD
$1,510,000
Available
ROI
Want to own a unit? —
Investment Period: 5 years
Yearly Return on Investment in Year 5

35.20%

Cumulative Return on Investment in Year 5

164.13%

Property Price at the End of Year 5

$1,945,000

Deposit Schedule
$10,000 at Signing
Total up to 20% in 665 days
$302,000
Net Gain (Loss)
Get Expert Advice
Property Price Appreciation
Investment Details (10-Year Period)
Income/Return
CategoryY1Y2Y3Y4Y5Y6Y7Y8Y9Y10Total
property price appreciation$78,000$83,000$87,000$91,000$96,000$101,000$106,000$112,000$118,000$124,000$997,000
rent income-----------
mortgage principal reduction$36,000$23,000$24,000$25,000$26,000$27,000$28,000$29,000$30,000$31,000$277,000
deposit interest-----------
gst hst rebate-----------
total income return$114,000$105,000$111,000$116,000$122,000$128,000$134,000$141,000$148,000$155,000$1,274,000
Expense/ Investment
CategoryY1Y2Y3Y4Y5Y6Y7Y8Y9Y10Total
deposit-----------
remaining balance payment-----------
closing cost-----------
operating expense-----------
mortgage payment$69,000$69,000$69,000$69,000$69,000$69,000$69,000$69,000$69,000$69,000$692,000
total expense investment$69,000$69,000$69,000$69,000$69,000$69,000$69,000$69,000$69,000$69,000$692,000
Other
CategoryY1Y2Y3Y4Y5Y6Y7Y8Y9Y10Total
net gain loss$45,000$36,000$41,000$47,000$53,000$59,000$65,000$72,000$79,000$86,000$582,000
cumulative roi$165$159$159$161$164$168$171$175$180$184$2,000
1414 Bayview
Address: Toronto C10, Ontario
Price Range: $1,299,000 - $4,980,000
Avail. suites: 17
1—3 bd
507—2125 SqFt