Suite number:
Shibuya 638
Project:
Address:
Toronto, Ontario
Developer:
Menkes Developments Ltd.
Property type:
condo
Floor plan:
Bathrooms:
2
Bedrooms:
2
Size:
638 sqft
Occupancy Date:
Sep 2028
Price, CAD
$951,990
Available
ROI
Want to own a unit? —
Investment Period: 5 years
Yearly Return on Investment in Year 5
25.12%
Cumulative Return on Investment in Year 5
117.70%
Property Price at the End of Year 5
$1,226,000
Deposit Schedule
$10,000 at Signing
Total up to 5% in 30 days
$47,600
2.5% in 90 days
$23,800
2.5% in 180 days
$23,800
2.5% in 540 days
$23,800
2.5% in 900 days
$23,800
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 | $49,000 | $52,000 | $55,000 | $58,000 | $61,000 | $64,000 | $67,000 | $71,000 | $74,000 | $78,000 | $628,000 |
| rent income | - | - | - | $8,000 | $19,000 | $20,000 | $21,000 | $21,000 | $22,000 | $23,000 | $134,000 |
| mortgage principal reduction | - | - | - | $5,000 | $12,000 | $13,000 | $13,000 | $14,000 | $14,000 | $15,000 | $86,000 |
| deposit interest | $4,000 | $7,000 | $10,000 | $4,000 | - | - | - | - | - | - | $25,000 |
| gst hst rebate | - | - | - | $24,000 | - | - | - | - | - | - | $24,000 |
| total income return | $54,000 | $59,000 | $64,000 | $98,000 | $92,000 | $96,000 | $101,000 | $106,000 | $111,000 | $117,000 | $897,000 |
Expense/ Investment
| Category | Y1 | Y2 | Y3 | Y4 | Y5 | Y6 | Y7 | Y8 | Y9 | Y10 | Total |
|---|---|---|---|---|---|---|---|---|---|---|---|
| deposit | $95,000 | $24,000 | $24,000 | $48,000 | - | - | - | - | - | - | $190,000 |
| remaining balance payment | - | - | - | - | - | - | - | - | - | - | - |
| closing cost | - | - | - | $72,000 | - | - | - | - | - | - | $72,000 |
| operating expense | - | - | - | $4,000 | $10,000 | $10,000 | $11,000 | $11,000 | $11,000 | $11,000 | $69,000 |
| mortgage payment | - | - | - | $20,000 | $48,000 | $48,000 | $48,000 | $48,000 | $48,000 | $48,000 | $306,000 |
| total expense investment | $95,000 | $24,000 | $24,000 | $143,000 | $58,000 | $58,000 | $58,000 | $59,000 | $59,000 | $59,000 | $637,000 |
Other
| Category | Y1 | Y2 | Y3 | Y4 | Y5 | Y6 | Y7 | Y8 | Y9 | Y10 | Total |
|---|---|---|---|---|---|---|---|---|---|---|---|
| net gain loss | -$41,695 | $35,000 | $41,000 | -$44,928 | $34,000 | $38,000 | $43,000 | $47,000 | $52,000 | $58,000 | $261,000 |
| cumulative roi | $56 | $95 | $124 | $107 | $118 | $127 | $136 | $144 | $153 | $161 | $1,000 |
Elektra Condos
Address: Toronto, Ontario
Price Range: $594,000 - $1,271,000
Avail. suites: 17
0—3 bd
375—909 SqFt