Suite number:
317
Project:
Address:
Toronto W02, Ontario
Developer:
Medallion Capital Group
Property type:
condo
Floor plan:
Bathrooms:
2
Bedrooms:
2.5
Size:
2211 sqft
Occupancy Date:
Mar 2023
Status
This property is sold
Want to own a unit? —
Investment Period: 5 years
Yearly Return on Investment in Year 5
31.86%
Cumulative Return on Investment in Year 5
152.34%
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 | $154,000 | $65,000 | $68,000 | $71,000 | $75,000 | $78,000 | $82,000 | $86,000 | $90,000 | $95,000 | $865,000 |
| deposit interest | - | - | - | - | - | - | - | - | - | - | - |
| gst hst rebate | - | - | - | - | - | - | - | - | - | - | - |
| total income return | $395,000 | $319,000 | $336,000 | $353,000 | $371,000 | $390,000 | $410,000 | $431,000 | $453,000 | $476,000 | $3,934,000 |
Expense/ Investment
| Category | Y1 | Y2 | Y3 | Y4 | Y5 | Y6 | Y7 | Y8 | Y9 | Y10 | Total |
|---|---|---|---|---|---|---|---|---|---|---|---|
| deposit | - | - | - | - | - | - | - | - | - | - | - |
| remaining balance payment | - | - | - | - | - | - | - | - | - | - | - |
| closing cost | - | - | - | - | - | - | - | - | - | - | - |
| operating expense | - | - | - | - | - | - | - | - | - | - | - |
| mortgage payment | $233,000 | $233,000 | $233,000 | $233,000 | $233,000 | $233,000 | $233,000 | $233,000 | $233,000 | $233,000 | $2,329,000 |
| total expense investment | $233,000 | $233,000 | $233,000 | $233,000 | $233,000 | $233,000 | $233,000 | $233,000 | $233,000 | $233,000 | $2,329,000 |
Other
| Category | Y1 | Y2 | Y3 | Y4 | Y5 | Y6 | Y7 | Y8 | Y9 | Y10 | Total |
|---|---|---|---|---|---|---|---|---|---|---|---|
| net gain loss | $162,000 | $86,000 | $103,000 | $120,000 | $138,000 | $157,000 | $177,000 | $198,000 | $220,000 | $243,000 | $1,605,000 |
| cumulative roi | $170 | $153 | $150 | $151 | $152 | $155 | $158 | $161 | $165 | $169 | $2,000 |