Suite number:
F929 - Park (PH)
Project:
Address:
Toronto, Ontario
Developer:
The Gupta Group
Property type:
condo
Floor plan:
Bathrooms:
2
Bedrooms:
2
Size:
929 sqft
Occupancy Date:
Mar 2028
Price, CAD
$2,025,000
Available
ROI
Want to own a unit? —
Investment Period: 5 years
Yearly Return on Investment in Year 5
22.45%
Cumulative Return on Investment in Year 5
99.59%
Property Price at the End of Year 5
$2,609,000
Deposit Schedule
$10,000 at Signing
Total up to 5% in 30 days
$101,250
2.5% in 300 days
$50,625
2.5% in 400 days
$50,625
10% on Occupancy
$202,500
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 | $105,000 | $111,000 | $117,000 | $123,000 | $129,000 | $136,000 | $143,000 | $150,000 | $158,000 | $166,000 | $1,336,000 |
| rent income | - | - | $7,000 | $27,000 | $28,000 | $30,000 | $31,000 | $32,000 | $34,000 | $35,000 | $225,000 |
| mortgage principal reduction | - | - | $6,000 | $25,000 | $27,000 | $28,000 | $29,000 | $31,000 | $32,000 | $34,000 | $211,000 |
| deposit interest | $5,000 | $11,000 | $8,000 | - | - | - | - | - | - | - | $24,000 |
| gst hst rebate | - | - | $24,000 | - | - | - | - | - | - | - | $24,000 |
| total income return | $110,000 | $122,000 | $161,000 | $175,000 | $184,000 | $193,000 | $203,000 | $213,000 | $224,000 | $235,000 | $1,820,000 |
Expense/ Investment
| Category | Y1 | Y2 | Y3 | Y4 | Y5 | Y6 | Y7 | Y8 | Y9 | Y10 | Total |
|---|---|---|---|---|---|---|---|---|---|---|---|
| deposit | $152,000 | $51,000 | $203,000 | - | - | - | - | - | - | - | $405,000 |
| remaining balance payment | - | - | - | - | - | - | - | - | - | - | - |
| closing cost | - | - | $115,000 | - | - | - | - | - | - | - | $115,000 |
| operating expense | - | - | $4,000 | $17,000 | $17,000 | $18,000 | $18,000 | $19,000 | $19,000 | $19,000 | $132,000 |
| mortgage payment | - | - | $25,000 | $101,000 | $101,000 | $101,000 | $101,000 | $101,000 | $101,000 | $101,000 | $735,000 |
| total expense investment | $152,000 | $51,000 | $347,000 | $118,000 | $119,000 | $119,000 | $120,000 | $120,000 | $120,000 | $121,000 | $1,387,000 |
Other
| Category | Y1 | Y2 | Y3 | Y4 | Y5 | Y6 | Y7 | Y8 | Y9 | Y10 | Total |
|---|---|---|---|---|---|---|---|---|---|---|---|
| net gain loss | -$41,552 | $71,000 | -$185,803 | $57,000 | $65,000 | $74,000 | $83,000 | $93,000 | $103,000 | $114,000 | $433,000 |
| cumulative roi | $73 | $115 | $76 | $89 | $100 | $109 | $118 | $126 | $134 | $141 | $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