Suite number:
703
Project:
Address:
Toronto C10, Ontario
Developer:
Gairloch
Property type:
condo
Bathrooms:
2.5
Bedrooms:
3
Size:
2125 sqft
Occupancy Date:
Mar 2024
Price, CAD
$4,980,000
Available
ROI
Want to own a unit? —
Investment Period: 5 years
Yearly Return on Investment in Year 5
35.20%
Cumulative Return on Investment in Year 5
164.13%
Property Price at the End of Year 5
$6,416,000
Deposit Schedule
$10,000 at Signing
Total up to 20% in 665 days
$996,000
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 | $258,000 | $272,000 | $287,000 | $301,000 | $317,000 | $334,000 | $351,000 | $369,000 | $388,000 | $409,000 | $3,287,000 |
| rent income | - | - | - | - | - | - | - | - | - | - | - |
| mortgage principal reduction | $119,000 | $75,000 | $78,000 | $81,000 | $85,000 | $88,000 | $92,000 | $95,000 | $99,000 | $103,000 | $915,000 |
| deposit interest | - | - | - | - | - | - | - | - | - | - | - |
| gst hst rebate | - | - | - | - | - | - | - | - | - | - | - |
| total income return | $377,000 | $347,000 | $365,000 | $383,000 | $402,000 | $422,000 | $443,000 | $465,000 | $488,000 | $512,000 | $4,201,000 |
Expense/ Investment
| Category | Y1 | Y2 | Y3 | Y4 | Y5 | Y6 | Y7 | Y8 | Y9 | Y10 | Total |
|---|---|---|---|---|---|---|---|---|---|---|---|
| deposit | - | - | - | - | - | - | - | - | - | - | - |
| remaining balance payment | - | - | - | - | - | - | - | - | - | - | - |
| closing cost | - | - | - | - | - | - | - | - | - | - | - |
| operating expense | - | - | - | - | - | - | - | - | - | - | - |
| mortgage payment | $228,000 | $228,000 | $228,000 | $228,000 | $228,000 | $228,000 | $228,000 | $228,000 | $228,000 | $228,000 | $2,282,000 |
| total expense investment | $228,000 | $228,000 | $228,000 | $228,000 | $228,000 | $228,000 | $228,000 | $228,000 | $228,000 | $228,000 | $2,282,000 |
Other
| Category | Y1 | Y2 | Y3 | Y4 | Y5 | Y6 | Y7 | Y8 | Y9 | Y10 | Total |
|---|---|---|---|---|---|---|---|---|---|---|---|
| net gain loss | $148,000 | $119,000 | $136,000 | $154,000 | $173,000 | $193,000 | $214,000 | $236,000 | $259,000 | $284,000 | $1,919,000 |
| cumulative roi | $165 | $159 | $159 | $161 | $164 | $168 | $171 | $175 | $180 | $184 | $2,000 |
1414 Bayview
Address: Toronto C10, Ontario
Price Range: $1,299,000 - $4,980,000
Avail. suites: 17
1—3 bd
507—2125 SqFt