Suite number:

409

Project:
Address:
Toronto C10, Ontario
Developer:
Gairloch
Property type:
condo
Bathrooms:
2
Bedrooms:
2
Size:
881 sqft
Occupancy Date:
Mar 2024
Price, CAD
$1,325,000
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

$1,707,000

Deposit Schedule
$10,000 at Signing
Total up to 20% in 665 days
$265,000
Net Gain (Loss)
Get Expert Advice
Property Price Appreciation
Investment Details (10-Year Period)
Income/Return
CategoryY1Y2Y3Y4Y5Y6Y7Y8Y9Y10Total
property price appreciation$69,000$72,000$76,000$80,000$84,000$89,000$93,000$98,000$103,000$109,000$874,000
rent income-----------
mortgage principal reduction$32,000$20,000$21,000$22,000$22,000$23,000$24,000$25,000$26,000$27,000$243,000
deposit interest-----------
gst hst rebate-----------
total income return$100,000$92,000$97,000$102,000$107,000$112,000$118,000$124,000$130,000$136,000$1,118,000
Expense/ Investment
CategoryY1Y2Y3Y4Y5Y6Y7Y8Y9Y10Total
deposit-----------
remaining balance payment-----------
closing cost-----------
operating expense-----------
mortgage payment$61,000$61,000$61,000$61,000$61,000$61,000$61,000$61,000$61,000$61,000$607,000
total expense investment$61,000$61,000$61,000$61,000$61,000$61,000$61,000$61,000$61,000$61,000$607,000
Other
CategoryY1Y2Y3Y4Y5Y6Y7Y8Y9Y10Total
net gain loss$40,000$32,000$36,000$41,000$46,000$51,000$57,000$63,000$69,000$75,000$510,000
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