Suite number:
104 Jacari Th
Project:
Address:
Toronto C08, Ontario
Developer:
Graywood Developments
Property type:
townhouse
Bathrooms:
3
Bedrooms:
4.5
Size:
1355 sqft
Occupancy Date:
Sep 2024
$1,549,990
Available
Want to own a unit? —
Investment Period: 5 years
Yearly Return on Investment in Year 5
35.62%
Cumulative Return on Investment in Year 5
169.35%
Property Price at the End of Year 5
$1,997,000
Deposit Schedule
$5,000 at Signing
Total up to 15% in 10029 days
$227,499
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 | $80,000 | $85,000 | $89,000 | $94,000 | $99,000 | $104,000 | $109,000 | $115,000 | $121,000 | $127,000 | $1,023,000 |
rent income | - | - | - | - | - | - | - | - | - | - | - |
mortgage principal reduction | $24,000 | $23,000 | $24,000 | $25,000 | $26,000 | $27,000 | $28,000 | $29,000 | $30,000 | $31,000 | $266,000 |
deposit interest | - | - | - | - | - | - | - | - | - | - | - |
gst hst rebate | $24,000 | - | - | - | - | - | - | - | - | - | $24,000 |
total income return | $128,000 | $108,000 | $113,000 | $119,000 | $124,000 | $131,000 | $137,000 | $144,000 | $151,000 | $159,000 | $1,313,000 |
Expense/ Investment
Category | Y1 | Y2 | Y3 | Y4 | Y5 | Y6 | Y7 | Y8 | Y9 | Y10 | Total |
---|---|---|---|---|---|---|---|---|---|---|---|
deposit | - | - | - | - | - | - | - | - | - | - | - |
remaining balance payment | - | - | - | - | - | - | - | - | - | - | - |
closing cost | - | - | - | - | - | - | - | - | - | - | - |
operating expense | - | - | - | - | - | - | - | - | - | - | - |
mortgage payment | $71,000 | $71,000 | $71,000 | $71,000 | $71,000 | $71,000 | $71,000 | $71,000 | $71,000 | $71,000 | $710,000 |
total expense investment | $71,000 | $71,000 | $71,000 | $71,000 | $71,000 | $71,000 | $71,000 | $71,000 | $71,000 | $71,000 | $710,000 |
Other
Category | Y1 | Y2 | Y3 | Y4 | Y5 | Y6 | Y7 | Y8 | Y9 | Y10 | Total |
---|---|---|---|---|---|---|---|---|---|---|---|
net gain loss | $57,000 | $37,000 | $42,000 | $47,000 | $53,000 | $60,000 | $66,000 | $73,000 | $80,000 | $88,000 | $602,000 |
cumulative roi | $197 | $173 | $168 | $168 | $169 | $172 | $175 | $178 | $182 | $186 | $2,000 |
Full of street-savvy style on the outside and unique amenities inside that redefine downtown condo living. Cool and connected to the downtown core – get to school or work in a blink, live life at one of the best neighbourhoods that downtown Toronto h...
Address: Toronto C08, Ontario
Price Range: $640,000 - $1,550,000
Avail. suites: 15
0—4.5 bd
340—1355 SqFt