Suite number:
310 - C1-1
Project:
Address:
Toronto C10, Ontario
Developer:
Gairloch
Property type:
condo
Floor plan:
Bathrooms:
2.5
Bedrooms:
3
Size:
1457 sqft
Occupancy Date:
Mar 2024
Price, CAD
$2,449,000
Available
ROI
Want to own a unit? —
Investment Period: 5 years
Yearly Return on Investment in Year 5
31.61%
Cumulative Return on Investment in Year 5
146.96%
Property Price at the End of Year 5
$3,155,000
Deposit Schedule
$10,000 at Signing
Total up to 20% in 9999 days
$489,800
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 | $127,000 | $134,000 | $141,000 | $148,000 | $156,000 | $164,000 | $173,000 | $182,000 | $191,000 | $201,000 | $1,616,000 |
| rent income | - | - | - | - | - | - | - | - | - | - | - |
| mortgage principal reduction | $54,000 | $33,000 | $34,000 | $36,000 | $38,000 | $40,000 | $42,000 | $44,000 | $46,000 | $48,000 | $414,000 |
| deposit interest | - | - | - | - | - | - | - | - | - | - | - |
| gst hst rebate | - | - | - | - | - | - | - | - | - | - | - |
| total income return | $181,000 | $167,000 | $175,000 | $184,000 | $194,000 | $204,000 | $214,000 | $225,000 | $237,000 | $249,000 | $2,030,000 |
Expense/ Investment
| Category | Y1 | Y2 | Y3 | Y4 | Y5 | Y6 | Y7 | Y8 | Y9 | Y10 | Total |
|---|---|---|---|---|---|---|---|---|---|---|---|
| deposit | - | - | - | - | - | - | - | - | - | - | - |
| remaining balance payment | - | - | - | - | - | - | - | - | - | - | - |
| closing cost | - | - | - | - | - | - | - | - | - | - | - |
| operating expense | - | - | - | - | - | - | - | - | - | - | - |
| mortgage payment | $123,000 | $123,000 | $123,000 | $123,000 | $123,000 | $123,000 | $123,000 | $123,000 | $123,000 | $123,000 | $1,226,000 |
| total expense investment | $123,000 | $123,000 | $123,000 | $123,000 | $123,000 | $123,000 | $123,000 | $123,000 | $123,000 | $123,000 | $1,226,000 |
Other
| Category | Y1 | Y2 | Y3 | Y4 | Y5 | Y6 | Y7 | Y8 | Y9 | Y10 | Total |
|---|---|---|---|---|---|---|---|---|---|---|---|
| net gain loss | $58,000 | $44,000 | $53,000 | $62,000 | $71,000 | $81,000 | $92,000 | $103,000 | $114,000 | $126,000 | $804,000 |
| cumulative roi | $147 | $142 | $142 | $144 | $147 | $150 | $154 | $157 | $161 | $166 | $2,000 |
1414 Bayview
Address: Toronto C10, Ontario
Price Range: $1,299,000 - $4,980,000
Avail. suites: 25
1—3 bd
507—2125 SqFt