Suite number:
Upper Penthouse 01
Project:
Address:
Toronto C11, Ontario
Developer:
Camrost Felcorp
Property type:
condo
Bathrooms:
2.5
Bedrooms:
2.5
Size:
2045 sqft
Occupancy Date:
Mar 2023
Price, CAD
$3,000,000
Available
ROI
Want to own a unit? —
Investment Period: 5 years
Yearly Return on Investment in Year 5
33.03%
Cumulative Return on Investment in Year 5
158.87%
Property Price at the End of Year 5
$3,865,000
Deposit Schedule
$25,000 at Signing
Total up to 20% in 10059 days
$600,000
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 | $156,000 | $164,000 | $173,000 | $182,000 | $191,000 | $201,000 | $211,000 | $222,000 | $234,000 | $246,000 | $1,980,000 |
| rent income | - | - | - | - | - | - | - | - | - | - | - |
| mortgage principal reduction | $107,000 | $44,000 | $46,000 | $48,000 | $50,000 | $52,000 | $55,000 | $57,000 | $60,000 | $63,000 | $581,000 |
| deposit interest | - | - | - | - | - | - | - | - | - | - | - |
| gst hst rebate | - | - | - | - | - | - | - | - | - | - | - |
| total income return | $263,000 | $208,000 | $218,000 | $229,000 | $241,000 | $253,000 | $266,000 | $280,000 | $294,000 | $309,000 | $2,560,000 |
Expense/ Investment
| Category | Y1 | Y2 | Y3 | Y4 | Y5 | Y6 | Y7 | Y8 | Y9 | Y10 | Total |
|---|---|---|---|---|---|---|---|---|---|---|---|
| deposit | - | - | - | - | - | - | - | - | - | - | - |
| remaining balance payment | - | - | - | - | - | - | - | - | - | - | - |
| closing cost | - | - | - | - | - | - | - | - | - | - | - |
| operating expense | - | - | - | - | - | - | - | - | - | - | - |
| mortgage payment | $146,000 | $146,000 | $146,000 | $146,000 | $146,000 | $146,000 | $146,000 | $146,000 | $146,000 | $146,000 | $1,459,000 |
| total expense investment | $146,000 | $146,000 | $146,000 | $146,000 | $146,000 | $146,000 | $146,000 | $146,000 | $146,000 | $146,000 | $1,459,000 |
Other
| Category | Y1 | Y2 | Y3 | Y4 | Y5 | Y6 | Y7 | Y8 | Y9 | Y10 | Total |
|---|---|---|---|---|---|---|---|---|---|---|---|
| net gain loss | $117,000 | $62,000 | $72,000 | $83,000 | $95,000 | $107,000 | $120,000 | $134,000 | $148,000 | $163,000 | $1,101,000 |
| cumulative roi | $180 | $161 | $157 | $157 | $159 | $161 | $164 | $168 | $171 | $175 | $2,000 |
Upper East Village Condos
Address: Toronto C11, Ontario
Price Range: $1,300,000 - $3,000,000
Avail. suites: 7
1—4 bd
565—2451 SqFt