Suite number:
PH 02
Project:
Address:
Toronto C02, Ontario
Developer:
BAZIS
Property type:
condo
Floor plan:
Bathrooms:
2
Bedrooms:
2.5
Size:
905 sqft
Occupancy Date:
Jan 2020
Price, CAD
$1,600,000
Available
ROI
15,58%
Monthly Expenses
- condo fees— $507
- property taxes— $400
- property management— $163
- repairs and maintenance— $81
Total: $1,151
Want to own a unit? —
Investment Period: 5 years
Yearly Return on Investment in Year 5
32.99%
Cumulative Return on Investment in Year 5
176.73%
Property Price at the End of Year 5
$2,061,000
Deposit Schedule
$5 at Signing
Total up to 11% in 9999 days
$176,000
Net Gain (Loss)
- Net Gain Loss
Get Expert Advice
Property Price Appreciation
- 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 | $134,000 | $26,000 | $28,000 | $29,000 | $30,000 | $32,000 | $33,000 | $35,000 | $37,000 | $38,000 | $422,000 |
| deposit interest | - | - | - | - | - | - | - | - | - | - | - |
| gst hst rebate | - | - | - | - | - | - | - | - | - | - | - |
| total income return | $217,000 | $114,000 | $120,000 | $126,000 | $132,000 | $139,000 | $146,000 | $154,000 | $161,000 | $170,000 | $1,478,000 |
Expense/ Investment
| Category | Y1 | Y2 | Y3 | Y4 | Y5 | Y6 | Y7 | Y8 | Y9 | Y10 | Total |
|---|---|---|---|---|---|---|---|---|---|---|---|
| deposit | - | - | - | - | - | - | - | - | - | - | - |
| remaining balance payment | - | - | - | - | - | - | - | - | - | - | - |
| closing cost | - | - | - | - | - | - | - | - | - | - | - |
| operating expense | - | - | - | - | - | - | - | - | - | - | - |
| mortgage payment | $80,000 | $80,000 | $80,000 | $80,000 | $80,000 | $80,000 | $80,000 | $80,000 | $80,000 | $80,000 | $801,000 |
| total expense investment | $80,000 | $80,000 | $80,000 | $80,000 | $80,000 | $80,000 | $80,000 | $80,000 | $80,000 | $80,000 | $801,000 |
Other
| Category | Y1 | Y2 | Y3 | Y4 | Y5 | Y6 | Y7 | Y8 | Y9 | Y10 | Total |
|---|---|---|---|---|---|---|---|---|---|---|---|
| net gain loss | $137,000 | $34,000 | $39,000 | $46,000 | $52,000 | $59,000 | $66,000 | $73,000 | $81,000 | $90,000 | $676,000 |
| cumulative roi | $271 | $206 | $187 | $180 | $177 | $176 | $177 | $179 | $181 | $184 | $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
Proforma Calculator
80% of Original Price
Options for changing mortgage terms
The rental rate per square foot.