Suite number:
SOUTH PENTHOUSE -GREEN HOUSE
Project:
Address:
Toronto C01, Ontario
Developer:
Allied Properties
Property type:
condo
Bathrooms:
3
Bedrooms:
3
Size:
2615 sqft
Occupancy Date:
Sep 2025
Price, CAD
$10,314,990
Available
ROI
Want to own a unit? —
Investment Period: 5 years
Yearly Return on Investment in Year 5
17.95%
Cumulative Return on Investment in Year 5
80.30%
Property Price at the End of Year 5
$13,289,000
Deposit Schedule
$10,000 at Signing
Total up to 5% in 30 days
$515,750
5% in 120 days
$515,750
10% on Occupancy
$1,031,499
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 | $535,000 | $564,000 | $594,000 | $624,000 | $657,000 | $691,000 | $727,000 | $765,000 | $805,000 | $846,000 | $6,807,000 |
| rent income | $15,000 | $92,000 | $96,000 | $101,000 | $105,000 | $109,000 | $114,000 | $119,000 | $124,000 | $129,000 | $1,006,000 |
| mortgage principal reduction | $22,000 | $134,000 | $140,000 | $147,000 | $153,000 | $161,000 | $168,000 | $176,000 | $184,000 | $192,000 | $1,476,000 |
| deposit interest | $30,000 | - | - | - | - | - | - | - | - | - | $30,000 |
| gst hst rebate | $24,000 | - | - | - | - | - | - | - | - | - | $24,000 |
| total income return | $626,000 | $791,000 | $830,000 | $872,000 | $915,000 | $961,000 | $1,009,000 | $1,059,000 | $1,112,000 | $1,168,000 | $9,344,000 |
Expense/ Investment
| Category | Y1 | Y2 | Y3 | Y4 | Y5 | Y6 | Y7 | Y8 | Y9 | Y10 | Total |
|---|---|---|---|---|---|---|---|---|---|---|---|
| deposit | $2,063,000 | - | - | - | - | - | - | - | - | - | $2,063,000 |
| remaining balance payment | - | - | - | - | - | - | - | - | - | - | - |
| closing cost | $528,000 | - | - | - | - | - | - | - | - | - | $528,000 |
| operating expense | $11,000 | $68,000 | $70,000 | $72,000 | $75,000 | $77,000 | $79,000 | $82,000 | $84,000 | $87,000 | $705,000 |
| mortgage payment | $84,000 | $502,000 | $502,000 | $502,000 | $502,000 | $502,000 | $502,000 | $502,000 | $502,000 | $502,000 | $4,599,000 |
| total expense investment | $2,686,000 | $570,000 | $572,000 | $574,000 | $576,000 | $579,000 | $581,000 | $583,000 | $586,000 | $589,000 | $7,895,000 |
Other
| Category | Y1 | Y2 | Y3 | Y4 | Y5 | Y6 | Y7 | Y8 | Y9 | Y10 | Total |
|---|---|---|---|---|---|---|---|---|---|---|---|
| net gain loss | -$2,059,317 | $221,000 | $258,000 | $298,000 | $339,000 | $382,000 | $428,000 | $476,000 | $526,000 | $579,000 | $1,448,000 |
| cumulative roi | $23 | $42 | $57 | $70 | $80 | $90 | $99 | $107 | $114 | $122 | $804 |
King Toronto Condos
Address: Toronto C01, Ontario
Price Range: $1,200,000 - $15,225,000
Avail. suites: 10
0—4.5 bd
390—4264 SqFt