Suite number:

1E+D

Address:
Markham, Ontario
Developer:
Times Group Corporation
Property type:
condo
Floor plan:
Bathrooms:
1
Bedrooms:
1.5
Size:
613 sqft
Occupancy Date:
Oct 2027
Price, CAD
$701,100
Available
ROI
Want to own a unit? —
Investment Period: 5 years
Yearly Return on Investment in Year 5

22.27%

Cumulative Return on Investment in Year 5

107.20%

Property Price at the End of Year 5

$903,000

Deposit Schedule
$5,000 at Signing
Total up to 5% in 30 days
$35,055
2.5% in 180 days
$17,528
2.5% in 365 days
$17,528
2.5% in 545 days
$17,528
2.5% in 730 days
$17,528
Net Gain (Loss)
Get Expert Advice
Property Price Appreciation
Investment Details (10-Year Period)
Income/Return
CategoryY1Y2Y3Y4Y5Y6Y7Y8Y9Y10Total
property price appreciation$36,000$38,000$40,000$42,000$45,000$47,000$49,000$52,000$55,000$58,000$463,000
rent income--$20,000$22,000$23,000$24,000$25,000$26,000$27,000$29,000$197,000
mortgage principal reduction--$8,000$9,000$9,000$10,000$10,000$11,000$11,000$12,000$81,000
deposit interest$2,000$5,000$350-------$8,000
gst hst rebate--$24,000-------$24,000
total income return$38,000$44,000$92,000$74,000$77,000$81,000$85,000$89,000$94,000$98,000$773,000
Expense/ Investment
CategoryY1Y2Y3Y4Y5Y6Y7Y8Y9Y10Total
deposit$53,000$35,000$53,000-------$140,000
remaining balance payment-----------
closing cost--$51,000-------$51,000
operating expense--$7,000$8,000$9,000$9,000$9,000$9,000$9,000$10,000$70,000
mortgage payment--$32,000$35,000$35,000$35,000$35,000$35,000$35,000$35,000$278,000
total expense investment$53,000$35,000$143,000$43,000$44,000$44,000$44,000$44,000$44,000$45,000$539,000
Other
CategoryY1Y2Y3Y4Y5Y6Y7Y8Y9Y10Total
net gain loss-$14,084$9,000-$50,990$30,000$34,000$37,000$41,000$45,000$49,000$53,000$234,000
cumulative roi$73$94$77$93$107$121$134$147$160$173$1,000
Pangea Condos
Address: Markham, Ontario
Price Range: $629,000 - $1,226,000
Avail. suites: 30
1—3 bd
530—1099 SqFt