Suite number:
LPH 05
Project:
Address:
Toronto C02, Ontario
Developer:
Metropia
Property type:
condo
Floor plan:
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
16.67%
Cumulative Return on Investment in Year 5
77.23%
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 | $25,000 | $32,000 | $33,000 | $35,000 | $37,000 | $38,000 | $40,000 | $42,000 | $44,000 | $46,000 | $374,000 |
| deposit interest | $76 | - | - | - | - | - | - | - | - | - | $76 |
| gst hst rebate | $24,000 | - | - | - | - | - | - | - | - | - | $24,000 |
| total income return | $201,000 | $196,000 | $206,000 | $216,000 | $227,000 | $239,000 | $250,000 | $263,000 | $276,000 | $290,000 | $2,365,000 |
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 | $137,000 | - | - | - | - | - | - | - | - | - | $137,000 |
| operating expense | $15,000 | $18,000 | $19,000 | $19,000 | $19,000 | $20,000 | $20,000 | $21,000 | $21,000 | $22,000 | $193,000 |
| mortgage payment | $103,000 | $124,000 | $124,000 | $124,000 | $124,000 | $124,000 | $124,000 | $124,000 | $124,000 | $124,000 | $1,219,000 |
| total expense investment | $751,000 | $142,000 | $143,000 | $143,000 | $143,000 | $144,000 | $144,000 | $145,000 | $145,000 | $146,000 | $2,045,000 |
Other
| Category | Y1 | Y2 | Y3 | Y4 | Y5 | Y6 | Y7 | Y8 | Y9 | Y10 | Total |
|---|---|---|---|---|---|---|---|---|---|---|---|
| net gain loss | -$549,515 | $54,000 | $63,000 | $73,000 | $84,000 | $95,000 | $106,000 | $118,000 | $131,000 | $144,000 | $320,000 |
| cumulative roi | $25 | $42 | $55 | $67 | $77 | $87 | $95 | $104 | $112 | $119 | $782 |
11 Yorkville
Address: Toronto C02, Ontario
Price Range: $1,240,000 - $2,476,000
Avail. suites: 4
0—3.5 bd
387—1163 SqFt