Suite number:
Yorkville 74
Project:
Address:
Toronto C02, Ontario
Developer:
Metropia
Property type:
condo
Bathrooms:
1
Bedrooms:
2
Size:
610 sqft
Occupancy Date:
Jan 2025
Price, CAD
$1,629,990
Available
ROI
Want to own a unit? —
Investment Period: 5 years
Yearly Return on Investment in Year 5
16.82%
Cumulative Return on Investment in Year 5
79.02%
Property Price at the End of Year 5
$2,100,000
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 | $85,000 | $89,000 | $94,000 | $99,000 | $104,000 | $109,000 | $115,000 | $121,000 | $127,000 | $134,000 | $1,076,000 |
| rent income | $15,000 | $18,000 | $19,000 | $20,000 | $21,000 | $22,000 | $23,000 | $24,000 | $25,000 | $26,000 | $213,000 |
| mortgage principal reduction | $17,000 | $22,000 | $23,000 | $24,000 | $25,000 | $26,000 | $27,000 | $29,000 | $30,000 | $31,000 | $254,000 |
| deposit interest | $76 | - | - | - | - | - | - | - | - | - | $76 |
| gst hst rebate | $24,000 | - | - | - | - | - | - | - | - | - | $24,000 |
| total income return | $141,000 | $129,000 | $136,000 | $143,000 | $150,000 | $157,000 | $165,000 | $173,000 | $182,000 | $191,000 | $1,567,000 |
Expense/ Investment
| Category | Y1 | Y2 | Y3 | Y4 | Y5 | Y6 | Y7 | Y8 | Y9 | Y10 | Total |
|---|---|---|---|---|---|---|---|---|---|---|---|
| deposit | $10,000 | - | - | - | - | - | - | - | - | - | $10,000 |
| remaining balance payment | $316,000 | - | - | - | - | - | - | - | - | - | $316,000 |
| closing cost | $97,000 | - | - | - | - | - | - | - | - | - | $97,000 |
| operating expense | $10,000 | $12,000 | $12,000 | $13,000 | $13,000 | $13,000 | $14,000 | $14,000 | $15,000 | $15,000 | $130,000 |
| mortgage payment | $66,000 | $79,000 | $79,000 | $79,000 | $79,000 | $79,000 | $79,000 | $79,000 | $79,000 | $79,000 | $780,000 |
| total expense investment | $499,000 | $91,000 | $91,000 | $92,000 | $92,000 | $93,000 | $93,000 | $93,000 | $94,000 | $94,000 | $1,333,000 |
Other
| Category | Y1 | Y2 | Y3 | Y4 | Y5 | Y6 | Y7 | Y8 | Y9 | Y10 | Total |
|---|---|---|---|---|---|---|---|---|---|---|---|
| net gain loss | -$357,888 | $38,000 | $44,000 | $51,000 | $58,000 | $65,000 | $72,000 | $80,000 | $88,000 | $97,000 | $234,000 |
| cumulative roi | $26 | $43 | $57 | $69 | $79 | $89 | $97 | $106 | $114 | $122 | $801 |
11 Yorkville
Address: Toronto C02, Ontario
Price Range: $1,240,000 - $2,476,000
Avail. suites: 4
0—3.5 bd
387—1163 SqFt