Suite number:
PH 02
Project:
Address:
Toronto C02, Ontario
Developer:
BAZIS
Property type:
condo
Bathrooms:
2
Bedrooms:
2.5
Size:
905 sqft
Occupancy Date:
Jan 2020
Price, CAD
$1,600,000
Available
ROI
Want to own a unit? —
Investment Period: 5 years
Yearly Return on Investment in Year 5
34.10%
Cumulative Return on Investment in Year 5
183.36%
Property Price at the End of Year 5
$2,061,000
Deposit Schedule
$5 at Signing
Total up to 11% in 10449 days
$176,000
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 | $83,000 | $88,000 | $92,000 | $97,000 | $102,000 | $107,000 | $113,000 | $119,000 | $125,000 | $131,000 | $1,056,000 |
| rent income | - | - | - | - | - | - | - | - | - | - | - |
| mortgage principal reduction | $137,000 | $27,000 | $28,000 | $29,000 | $31,000 | $32,000 | $34,000 | $35,000 | $37,000 | $39,000 | $429,000 |
| deposit interest | - | - | - | - | - | - | - | - | - | - | - |
| gst hst rebate | - | - | - | - | - | - | - | - | - | - | - |
| total income return | $220,000 | $114,000 | $120,000 | $126,000 | $133,000 | $139,000 | $146,000 | $154,000 | $162,000 | $170,000 | $1,485,000 |
Expense/ Investment
| Category | Y1 | Y2 | Y3 | Y4 | Y5 | Y6 | Y7 | Y8 | Y9 | Y10 | Total |
|---|---|---|---|---|---|---|---|---|---|---|---|
| deposit | - | - | - | - | - | - | - | - | - | - | - |
| remaining balance payment | - | - | - | - | - | - | - | - | - | - | - |
| closing cost | - | - | - | - | - | - | - | - | - | - | - |
| operating expense | - | - | - | - | - | - | - | - | - | - | - |
| mortgage payment | $78,000 | $78,000 | $78,000 | $78,000 | $78,000 | $78,000 | $78,000 | $78,000 | $78,000 | $78,000 | $778,000 |
| total expense investment | $78,000 | $78,000 | $78,000 | $78,000 | $78,000 | $78,000 | $78,000 | $78,000 | $78,000 | $78,000 | $778,000 |
Other
| Category | Y1 | Y2 | Y3 | Y4 | Y5 | Y6 | Y7 | Y8 | Y9 | Y10 | Total |
|---|---|---|---|---|---|---|---|---|---|---|---|
| net gain loss | $142,000 | $37,000 | $42,000 | $48,000 | $55,000 | $62,000 | $69,000 | $76,000 | $84,000 | $92,000 | $707,000 |
| cumulative roi | $282 | $215 | $195 | $187 | $183 | $183 | $183 | $185 | $188 | $191 | $2,000 |
1 Yorkville
Address: Toronto C02, Ontario
Price Range: $1,100,000 - $2,500,000
Avail. suites: 7
1—4 bd
0—2286 SqFt