Suite number:
701
Project:
Address:
Toronto C10, Ontario
Developer:
Gairloch
Property type:
condo
Bathrooms:
2.5
Bedrooms:
2
Size:
1108 sqft
Occupancy Date:
Mar 2024
Price, CAD
$2,249,000
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
$2,897,000
Deposit Schedule
$10,000 at Signing
Total up to 20% in 665 days
$449,800
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 | $117,000 | $123,000 | $129,000 | $136,000 | $143,000 | $151,000 | $158,000 | $167,000 | $175,000 | $185,000 | $1,484,000 |
| rent income | - | - | - | - | - | - | - | - | - | - | - |
| mortgage principal reduction | $54,000 | $34,000 | $35,000 | $37,000 | $38,000 | $40,000 | $41,000 | $43,000 | $45,000 | $47,000 | $413,000 |
| deposit interest | - | - | - | - | - | - | - | - | - | - | - |
| gst hst rebate | - | - | - | - | - | - | - | - | - | - | - |
| total income return | $170,000 | $157,000 | $165,000 | $173,000 | $181,000 | $190,000 | $200,000 | $210,000 | $220,000 | $231,000 | $1,897,000 |
Expense/ Investment
| Category | Y1 | Y2 | Y3 | Y4 | Y5 | Y6 | Y7 | Y8 | Y9 | Y10 | Total |
|---|---|---|---|---|---|---|---|---|---|---|---|
| deposit | - | - | - | - | - | - | - | - | - | - | - |
| remaining balance payment | - | - | - | - | - | - | - | - | - | - | - |
| closing cost | - | - | - | - | - | - | - | - | - | - | - |
| operating expense | - | - | - | - | - | - | - | - | - | - | - |
| mortgage payment | $103,000 | $103,000 | $103,000 | $103,000 | $103,000 | $103,000 | $103,000 | $103,000 | $103,000 | $103,000 | $1,031,000 |
| total expense investment | $103,000 | $103,000 | $103,000 | $103,000 | $103,000 | $103,000 | $103,000 | $103,000 | $103,000 | $103,000 | $1,031,000 |
Other
| Category | Y1 | Y2 | Y3 | Y4 | Y5 | Y6 | Y7 | Y8 | Y9 | Y10 | Total |
|---|---|---|---|---|---|---|---|---|---|---|---|
| net gain loss | $67,000 | $54,000 | $62,000 | $70,000 | $78,000 | $87,000 | $97,000 | $107,000 | $117,000 | $128,000 | $866,000 |
| 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