Suite number:
LPH 05
Project:
Address:
Toronto C02, Ontario
Developer:
Metropia
Property type:
condo
Bathrooms:
2
Bedrooms:
2
Size:
954 sqft
Occupancy Date:
Jan 2025
Price, CAD
$2,475,990
Available
ROI
Want to own a unit? —
Investment Period: 5 years
Yearly Return on Investment in Year 5
17.03%
Cumulative Return on Investment in Year 5
78.93%
Property Price at the End of Year 5
$3,190,000
Deposit Schedule
$10,000 at Signing
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 | $128,000 | $135,000 | $142,000 | $150,000 | $158,000 | $166,000 | $174,000 | $184,000 | $193,000 | $203,000 | $1,634,000 |
| rent income | $23,000 | $29,000 | $30,000 | $31,000 | $33,000 | $34,000 | $36,000 | $37,000 | $39,000 | $40,000 | $333,000 |
| mortgage principal reduction | $27,000 | $33,000 | $35,000 | $36,000 | $38,000 | $40,000 | $42,000 | $43,000 | $45,000 | $48,000 | $386,000 |
| deposit interest | $76 | - | - | - | - | - | - | - | - | - | $76 |
| gst hst rebate | $24,000 | - | - | - | - | - | - | - | - | - | $24,000 |
| total income return | $202,000 | $198,000 | $207,000 | $218,000 | $228,000 | $240,000 | $252,000 | $264,000 | $277,000 | $291,000 | $2,377,000 |
Expense/ Investment
| Category | Y1 | Y2 | Y3 | Y4 | Y5 | Y6 | Y7 | Y8 | Y9 | Y10 | Total |
|---|---|---|---|---|---|---|---|---|---|---|---|
| deposit | $10,000 | - | - | - | - | - | - | - | - | - | $10,000 |
| remaining balance payment | $485,000 | - | - | - | - | - | - | - | - | - | $485,000 |
| closing cost | $136,000 | - | - | - | - | - | - | - | - | - | $136,000 |
| operating expense | $15,000 | $18,000 | $19,000 | $19,000 | $20,000 | $21,000 | $21,000 | $22,000 | $23,000 | $23,000 | $201,000 |
| mortgage payment | $100,000 | $120,000 | $120,000 | $120,000 | $120,000 | $120,000 | $120,000 | $120,000 | $120,000 | $120,000 | $1,184,000 |
| total expense investment | $746,000 | $139,000 | $139,000 | $140,000 | $140,000 | $141,000 | $142,000 | $142,000 | $143,000 | $144,000 | $2,016,000 |
Other
| Category | Y1 | Y2 | Y3 | Y4 | Y5 | Y6 | Y7 | Y8 | Y9 | Y10 | Total |
|---|---|---|---|---|---|---|---|---|---|---|---|
| net gain loss | -$543,892 | $59,000 | $68,000 | $78,000 | $88,000 | $99,000 | $110,000 | $122,000 | $134,000 | $147,000 | $361,000 |
| cumulative roi | $25 | $42 | $56 | $68 | $79 | $89 | $98 | $106 | $114 | $122 | $799 |
11 Yorkville
Address: Toronto C02, Ontario
Price Range: $1,240,000 - $2,476,000
Avail. suites: 4
0—3.5 bd
387—1163 SqFt