Suite number:
PH 15 - PENTHOUSE LOFT H
Project:
Address:
Markham, Ontario
Developer:
Remington Homes
Property type:
condo
Floor plan:
Bathrooms:
3
Bedrooms:
3
Size:
1238 sqft
Occupancy Date:
Jan 2025
Price, CAD
$1,496,990
Available
ROI
Want to own a unit? —
Investment Period: 5 years
Yearly Return on Investment in Year 5
20.57%
Cumulative Return on Investment in Year 5
97.19%
Property Price at the End of Year 5
$1,929,000
Deposit Schedule
$5,000 at Signing
Total up to 10% in 9999 days
$149,699
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 | $78,000 | $82,000 | $86,000 | $91,000 | $95,000 | $100,000 | $106,000 | $111,000 | $117,000 | $123,000 | $988,000 |
| rent income | $40,000 | $45,000 | $47,000 | $49,000 | $51,000 | $53,000 | $55,000 | $58,000 | $60,000 | $63,000 | $521,000 |
| mortgage principal reduction | $17,000 | $19,000 | $20,000 | $21,000 | $22,000 | $23,000 | $24,000 | $26,000 | $27,000 | $28,000 | $228,000 |
| deposit interest | - | - | - | - | - | - | - | - | - | - | - |
| gst hst rebate | $24,000 | - | - | - | - | - | - | - | - | - | $24,000 |
| total income return | $158,000 | $146,000 | $153,000 | $161,000 | $169,000 | $177,000 | $185,000 | $194,000 | $204,000 | $214,000 | $1,761,000 |
Expense/ Investment
| Category | Y1 | Y2 | Y3 | Y4 | Y5 | Y6 | Y7 | Y8 | Y9 | Y10 | Total |
|---|---|---|---|---|---|---|---|---|---|---|---|
| deposit | $150,000 | - | - | - | - | - | - | - | - | - | $150,000 |
| remaining balance payment | $150,000 | - | - | - | - | - | - | - | - | - | $150,000 |
| closing cost | $67,000 | - | - | - | - | - | - | - | - | - | $67,000 |
| operating expense | $16,000 | $18,000 | $19,000 | $19,000 | $20,000 | $20,000 | $21,000 | $21,000 | $21,000 | $22,000 | $197,000 |
| mortgage payment | $69,000 | $75,000 | $75,000 | $75,000 | $75,000 | $75,000 | $75,000 | $75,000 | $75,000 | $75,000 | $743,000 |
| total expense investment | $451,000 | $93,000 | $94,000 | $94,000 | $95,000 | $95,000 | $95,000 | $96,000 | $96,000 | $97,000 | $1,307,000 |
Other
| Category | Y1 | Y2 | Y3 | Y4 | Y5 | Y6 | Y7 | Y8 | Y9 | Y10 | Total |
|---|---|---|---|---|---|---|---|---|---|---|---|
| net gain loss | -$293,249 | $53,000 | $60,000 | $67,000 | $74,000 | $82,000 | $90,000 | $99,000 | $108,000 | $117,000 | $455,000 |
| cumulative roi | $31 | $50 | $68 | $83 | $97 | $111 | $124 | $137 | $150 | $163 | $1,000 |
Gallery Towers
Address: Markham, Ontario
Price Range: $661,000 - $1,705,000
Avail. suites: 29
1—3 bd
518—2220 SqFt