Suite number:
317
Project:
Address:
Toronto W02, Ontario
Developer:
Medallion Capital Group
Property type:
condo
Bathrooms:
2
Bedrooms:
2.5
Size:
2211 sqft
Occupancy Date:
Mar 2023
Price, CAD
$4,649,990
Available
ROI
Want to own a unit? —
Investment Period: 5 years
Yearly Return on Investment in Year 5
33.00%
Cumulative Return on Investment in Year 5
158.28%
Property Price at the End of Year 5
$5,991,000
Deposit Schedule
$5,000 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 | $241,000 | $254,000 | $268,000 | $281,000 | $296,000 | $312,000 | $328,000 | $345,000 | $363,000 | $382,000 | $3,069,000 |
| rent income | - | - | - | - | - | - | - | - | - | - | - |
| mortgage principal reduction | $161,000 | $67,000 | $70,000 | $74,000 | $77,000 | $81,000 | $84,000 | $88,000 | $92,000 | $97,000 | $892,000 |
| deposit interest | - | - | - | - | - | - | - | - | - | - | - |
| gst hst rebate | - | - | - | - | - | - | - | - | - | - | - |
| total income return | $402,000 | $322,000 | $338,000 | $355,000 | $373,000 | $392,000 | $412,000 | $433,000 | $455,000 | $478,000 | $3,960,000 |
Expense/ Investment
| Category | Y1 | Y2 | Y3 | Y4 | Y5 | Y6 | Y7 | Y8 | Y9 | Y10 | Total |
|---|---|---|---|---|---|---|---|---|---|---|---|
| deposit | - | - | - | - | - | - | - | - | - | - | - |
| remaining balance payment | - | - | - | - | - | - | - | - | - | - | - |
| closing cost | - | - | - | - | - | - | - | - | - | - | - |
| operating expense | - | - | - | - | - | - | - | - | - | - | - |
| mortgage payment | $226,000 | $226,000 | $226,000 | $226,000 | $226,000 | $226,000 | $226,000 | $226,000 | $226,000 | $226,000 | $2,262,000 |
| total expense investment | $226,000 | $226,000 | $226,000 | $226,000 | $226,000 | $226,000 | $226,000 | $226,000 | $226,000 | $226,000 | $2,262,000 |
Other
| Category | Y1 | Y2 | Y3 | Y4 | Y5 | Y6 | Y7 | Y8 | Y9 | Y10 | Total |
|---|---|---|---|---|---|---|---|---|---|---|---|
| net gain loss | $176,000 | $96,000 | $112,000 | $129,000 | $147,000 | $166,000 | $186,000 | $207,000 | $229,000 | $252,000 | $1,698,000 |
| cumulative roi | $178 | $160 | $156 | $157 | $158 | $161 | $164 | $167 | $171 | $175 | $2,000 |
260 High Park
Address: Toronto W02, Ontario
Price Range: $1,700,000 - $5,000,000
Avail. suites: 6
1—3.5 bd
679—3030 SqFt