Suite number:

1J+F

Address:
Markham, Ontario
Developer:
Times Group Corporation
Property type:
condo
Floor plan:
Bathrooms:
1
Bedrooms:
1.5
Size:
650 sqft
Occupancy Date:
Oct 2027
Price, CAD
$726,500
Available
ROI
Want to own a unit? —
Investment Period: 5 years
Yearly Return on Investment in Year 5

22.62%

Cumulative Return on Investment in Year 5

107.37%

Property Price at the End of Year 5

$936,000

Deposit Schedule
$5,000 at Signing
Total up to 5% in 30 days
$36,325
2.5% in 180 days
$18,163
2.5% in 365 days
$18,163
2.5% in 545 days
$18,163
2.5% in 730 days
$18,163
Net Gain (Loss)
Get Expert Advice
Property Price Appreciation
Investment Details (10-Year Period)
Income/Return
CategoryY1Y2Y3Y4Y5Y6Y7Y8Y9Y10Total
property price appreciation$38,000$40,000$42,000$44,000$46,000$49,000$51,000$54,000$57,000$60,000$479,000
rent income--$17,000$23,000$24,000$25,000$27,000$28,000$29,000$30,000$204,000
mortgage principal reduction--$7,000$9,000$10,000$10,000$11,000$11,000$12,000$12,000$82,000
deposit interest-$1,882$6,000$3,000-------$7,000
gst hst rebate--$24,000-------$24,000
total income return$36,000$45,000$92,000$77,000$80,000$84,000$88,000$93,000$97,000$102,000$796,000
Expense/ Investment
CategoryY1Y2Y3Y4Y5Y6Y7Y8Y9Y10Total
deposit$54,000$36,000$54,000-------$145,000
remaining balance payment-----------
closing cost--$52,000-------$52,000
operating expense--$6,000$9,000$9,000$9,000$9,000$10,000$10,000$10,000$72,000
mortgage payment--$27,000$36,000$36,000$36,000$36,000$36,000$36,000$36,000$282,000
total expense investment$54,000$36,000$140,000$45,000$45,000$46,000$46,000$46,000$46,000$46,000$551,000
Other
CategoryY1Y2Y3Y4Y5Y6Y7Y8Y9Y10Total
net gain loss-$18,699$9,000-$47,359$32,000$35,000$39,000$43,000$47,000$51,000$56,000$245,000
cumulative roi$69$89$76$93$107$121$135$148$161$175$1,000
Pangea Condos
Address: Markham, Ontario
Price Range: $629,000 - $1,226,000
Avail. suites: 30
1—3 bd
530—1099 SqFt