Suite number:
H1015
Project:
Address:
Toronto, Ontario
Developer:
The Gupta Group
Property type:
condo
Floor plan:
Bathrooms:
2
Bedrooms:
3
Size:
1015 sqft
Occupancy Date:
Mar 2028
Price, CAD
$1,747,000
Available
ROI
Want to own a unit? —
Investment Period: 5 years
Yearly Return on Investment in Year 5
23.07%
Cumulative Return on Investment in Year 5
102.89%
Property Price at the End of Year 5
$2,251,000
Deposit Schedule
$10,000 at Signing
Total up to 5% in 30 days
$87,350
2.5% in 300 days
$43,675
2.5% in 400 days
$43,675
10% on Occupancy
$174,700
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 | $91,000 | $96,000 | $101,000 | $106,000 | $111,000 | $117,000 | $123,000 | $130,000 | $136,000 | $143,000 | $1,153,000 |
| rent income | - | - | $9,000 | $36,000 | $37,000 | $39,000 | $41,000 | $42,000 | $44,000 | $46,000 | $294,000 |
| mortgage principal reduction | - | - | $5,000 | $22,000 | $23,000 | $24,000 | $25,000 | $26,000 | $28,000 | $29,000 | $182,000 |
| deposit interest | $5,000 | $9,000 | $7,000 | - | - | - | - | - | - | - | $21,000 |
| gst hst rebate | - | - | $24,000 | - | - | - | - | - | - | - | $24,000 |
| total income return | $95,000 | $105,000 | $145,000 | $163,000 | $171,000 | $180,000 | $189,000 | $198,000 | $208,000 | $218,000 | $1,674,000 |
Expense/ Investment
| Category | Y1 | Y2 | Y3 | Y4 | Y5 | Y6 | Y7 | Y8 | Y9 | Y10 | Total |
|---|---|---|---|---|---|---|---|---|---|---|---|
| deposit | $131,000 | $44,000 | $175,000 | - | - | - | - | - | - | - | $349,000 |
| remaining balance payment | - | - | - | - | - | - | - | - | - | - | - |
| closing cost | - | - | $103,000 | - | - | - | - | - | - | - | $103,000 |
| operating expense | - | - | $4,000 | $18,000 | $18,000 | $19,000 | $19,000 | $19,000 | $20,000 | $20,000 | $138,000 |
| mortgage payment | - | - | $22,000 | $87,000 | $87,000 | $87,000 | $87,000 | $87,000 | $87,000 | $87,000 | $634,000 |
| total expense investment | $131,000 | $44,000 | $304,000 | $105,000 | $106,000 | $106,000 | $107,000 | $107,000 | $107,000 | $108,000 | $1,225,000 |
Other
| Category | Y1 | Y2 | Y3 | Y4 | Y5 | Y6 | Y7 | Y8 | Y9 | Y10 | Total |
|---|---|---|---|---|---|---|---|---|---|---|---|
| net gain loss | -$35,842 | $61,000 | -$159,108 | $58,000 | $66,000 | $74,000 | $82,000 | $91,000 | $101,000 | $111,000 | $449,000 |
| cumulative roi | $73 | $115 | $76 | $90 | $103 | $114 | $124 | $134 | $143 | $153 | $1,000 |
Yonge City Square Residences
Address: Toronto, Ontario
Price Range: $1,519,000 - $4,730,000
Avail. suites: 16
0—3 bd
331—1924 SqFt