Suite number:
106
Project:
Address:
Toronto W02, Ontario
Developer:
Gairloch
Property type:
condo
Bathrooms:
2
Bedrooms:
3.5
Size:
1423 sqft
Occupancy Date:
Mar 2024
Price, CAD
$1,649,800
Available
ROI
Want to own a unit? —
Investment Period: 5 years
Yearly Return on Investment in Year 5
35.15%
Cumulative Return on Investment in Year 5
162.87%
Property Price at the End of Year 5
$2,125,000
Deposit Schedule
$10,000 at Signing
Total up to 20% in 10119 days
$319,960
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 | $86,000 | $90,000 | $95,000 | $100,000 | $105,000 | $111,000 | $116,000 | $122,000 | $129,000 | $135,000 | $1,089,000 |
| rent income | - | - | - | - | - | - | - | - | - | - | - |
| mortgage principal reduction | $35,000 | $25,000 | $26,000 | $27,000 | $28,000 | $29,000 | $30,000 | $31,000 | $33,000 | $34,000 | $297,000 |
| deposit interest | - | - | - | - | - | - | - | - | - | - | - |
| gst hst rebate | - | - | - | - | - | - | - | - | - | - | - |
| total income return | $121,000 | $115,000 | $121,000 | $127,000 | $133,000 | $139,000 | $146,000 | $154,000 | $161,000 | $169,000 | $1,386,000 |
Expense/ Investment
| Category | Y1 | Y2 | Y3 | Y4 | Y5 | Y6 | Y7 | Y8 | Y9 | Y10 | Total |
|---|---|---|---|---|---|---|---|---|---|---|---|
| deposit | - | - | - | - | - | - | - | - | - | - | - |
| remaining balance payment | - | - | - | - | - | - | - | - | - | - | - |
| closing cost | - | - | - | - | - | - | - | - | - | - | - |
| operating expense | - | - | - | - | - | - | - | - | - | - | - |
| mortgage payment | $76,000 | $76,000 | $76,000 | $76,000 | $76,000 | $76,000 | $76,000 | $76,000 | $76,000 | $76,000 | $756,000 |
| total expense investment | $76,000 | $76,000 | $76,000 | $76,000 | $76,000 | $76,000 | $76,000 | $76,000 | $76,000 | $76,000 | $756,000 |
Other
| Category | Y1 | Y2 | Y3 | Y4 | Y5 | Y6 | Y7 | Y8 | Y9 | Y10 | Total |
|---|---|---|---|---|---|---|---|---|---|---|---|
| net gain loss | $45,000 | $39,000 | $45,000 | $51,000 | $57,000 | $64,000 | $71,000 | $78,000 | $86,000 | $94,000 | $630,000 |
| cumulative roi | $160 | $156 | $157 | $160 | $163 | $166 | $170 | $174 | $179 | $183 | $2,000 |
Design-led luxury condos at Dundas and Dupont. Modern 1, 2 and 3-bedroom condominiums at the gateway to The Junction. A Vision by Gairloch Where you choose to live, who you surround yourself with, the details that make up your environment – all thes...
Address: Toronto W02, Ontario
Price Range: $650,000 - $1,995,000
Avail. suites: 35
0—3.5 bd
477—1423 SqFt