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
35.45%
Cumulative Return on Investment in Year 5
170.53%
Property Price at the End of Year 5
$5,991,000
Deposit Schedule
$5,000 at Signing
Total up to 17.5% in 10119 days
$808,748
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 | $169,000 | $72,000 | $75,000 | $78,000 | $82,000 | $85,000 | $88,000 | $92,000 | $96,000 | $100,000 | $937,000 |
| deposit interest | - | - | - | - | - | - | - | - | - | - | - |
| gst hst rebate | - | - | - | - | - | - | - | - | - | - | - |
| total income return | $410,000 | $327,000 | $343,000 | $360,000 | $378,000 | $396,000 | $416,000 | $437,000 | $458,000 | $481,000 | $4,006,000 |
Expense/ Investment
| Category | Y1 | Y2 | Y3 | Y4 | Y5 | Y6 | Y7 | Y8 | Y9 | Y10 | Total |
|---|---|---|---|---|---|---|---|---|---|---|---|
| deposit | - | - | - | - | - | - | - | - | - | - | - |
| remaining balance payment | - | - | - | - | - | - | - | - | - | - | - |
| closing cost | - | - | - | - | - | - | - | - | - | - | - |
| operating expense | - | - | - | - | - | - | - | - | - | - | - |
| mortgage payment | $213,000 | $213,000 | $213,000 | $213,000 | $213,000 | $213,000 | $213,000 | $213,000 | $213,000 | $213,000 | $2,131,000 |
| total expense investment | $213,000 | $213,000 | $213,000 | $213,000 | $213,000 | $213,000 | $213,000 | $213,000 | $213,000 | $213,000 | $2,131,000 |
Other
| Category | Y1 | Y2 | Y3 | Y4 | Y5 | Y6 | Y7 | Y8 | Y9 | Y10 | Total |
|---|---|---|---|---|---|---|---|---|---|---|---|
| net gain loss | $197,000 | $114,000 | $130,000 | $147,000 | $165,000 | $183,000 | $203,000 | $224,000 | $245,000 | $268,000 | $1,875,000 |
| cumulative roi | $192 | $173 | $169 | $169 | $171 | $173 | $176 | $180 | $184 | $188 | $2,000 |
The High Park Alhambra Church, with its prominent architecture, has been a dynamic presence for over a century at the crossroads of High Park Avenue and Annette Street. Today, this repurposed landmark and its adjoining condominium immediately greet b...
Address: Toronto W02, Ontario
Price Range: $1,700,000 - $5,000,000
Avail. suites: 6
1—3.5 bd
679—3030 SqFt