Suite number:
104 - Jacari (TH)
Project:
Address:
Toronto, Ontario
Developer:
Graywood Developments
Property type:
townhouse
Floor plan:
Bathrooms:
3
Bedrooms:
4.5
Size:
1355 sqft
Occupancy Date:
Jan 2024
Price, CAD
$1,549,990
Available
ROI
Want to own a unit? —
Investment Period: 5 years
Yearly Return on Investment in Year 5
31.92%
Cumulative Return on Investment in Year 5
153.66%
Property Price at the End of Year 5
$1,998,000
Deposit Schedule
$5,000 at Signing
Total up to 15% in 9999 days
$232,499
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 | $81,000 | $85,000 | $89,000 | $94,000 | $99,000 | $104,000 | $109,000 | $115,000 | $121,000 | $127,000 | $1,024,000 |
| rent income | - | - | - | - | - | - | - | - | - | - | - |
| mortgage principal reduction | $55,000 | $22,000 | $23,000 | $24,000 | $25,000 | $26,000 | $28,000 | $29,000 | $30,000 | $32,000 | $294,000 |
| deposit interest | - | - | - | - | - | - | - | - | - | - | - |
| gst hst rebate | - | - | - | - | - | - | - | - | - | - | - |
| total income return | $136,000 | $107,000 | $112,000 | $118,000 | $124,000 | $130,000 | $137,000 | $144,000 | $151,000 | $159,000 | $1,318,000 |
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 | $776,000 |
| total expense investment | $78,000 | $78,000 | $78,000 | $78,000 | $78,000 | $78,000 | $78,000 | $78,000 | $78,000 | $78,000 | $776,000 |
Other
| Category | Y1 | Y2 | Y3 | Y4 | Y5 | Y6 | Y7 | Y8 | Y9 | Y10 | Total |
|---|---|---|---|---|---|---|---|---|---|---|---|
| net gain loss | $58,000 | $29,000 | $34,000 | $40,000 | $46,000 | $53,000 | $59,000 | $66,000 | $74,000 | $81,000 | $542,000 |
| cumulative roi | $175 | $156 | $152 | $152 | $154 | $156 | $159 | $162 | $166 | $170 | $2,000 |
JAC Condos
Address: Toronto, Ontario
Price Range: $640,000 - $1,550,000
Avail. suites: 11
0—4.5 bd
340—1355 SqFt