Suite number:
Piazza 536
Project:
Address:
Toronto, Ontario
Developer:
Menkes Developments Ltd.
Property type:
condo
Floor plan:
Bathrooms:
1
Bedrooms:
1.5
Size:
536 sqft
Occupancy Date:
Sep 2028
Price, CAD
$869,990
Available
ROI
Want to own a unit? —
Investment Period: 5 years
Yearly Return on Investment in Year 5
25.10%
Cumulative Return on Investment in Year 5
118.40%
Property Price at the End of Year 5
$1,121,000
Deposit Schedule
$10,000 at Signing
Total up to 5% in 30 days
$43,500
2.5% in 90 days
$21,750
2.5% in 180 days
$21,750
2.5% in 540 days
$21,750
2.5% in 900 days
$21,750
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 | $45,000 | $48,000 | $50,000 | $53,000 | $55,000 | $58,000 | $61,000 | $65,000 | $68,000 | $71,000 | $574,000 |
| rent income | - | - | - | $8,000 | $19,000 | $20,000 | $21,000 | $22,000 | $23,000 | $24,000 | $135,000 |
| mortgage principal reduction | - | - | - | $4,000 | $11,000 | $11,000 | $12,000 | $13,000 | $13,000 | $14,000 | $79,000 |
| deposit interest | $4,000 | $6,000 | $9,000 | $4,000 | - | - | - | - | - | - | $23,000 |
| gst hst rebate | - | - | - | $24,000 | - | - | - | - | - | - | $24,000 |
| total income return | $49,000 | $54,000 | $59,000 | $93,000 | $85,000 | $90,000 | $94,000 | $99,000 | $104,000 | $109,000 | $835,000 |
Expense/ Investment
| Category | Y1 | Y2 | Y3 | Y4 | Y5 | Y6 | Y7 | Y8 | Y9 | Y10 | Total |
|---|---|---|---|---|---|---|---|---|---|---|---|
| deposit | $87,000 | $22,000 | $22,000 | $43,000 | - | - | - | - | - | - | $174,000 |
| remaining balance payment | - | - | - | - | - | - | - | - | - | - | - |
| closing cost | - | - | - | $68,000 | - | - | - | - | - | - | $68,000 |
| operating expense | - | - | - | $4,000 | $9,000 | $9,000 | $9,000 | $10,000 | $10,000 | $10,000 | $61,000 |
| mortgage payment | - | - | - | $18,000 | $44,000 | $44,000 | $44,000 | $44,000 | $44,000 | $44,000 | $280,000 |
| total expense investment | $87,000 | $22,000 | $22,000 | $134,000 | $53,000 | $53,000 | $53,000 | $53,000 | $53,000 | $54,000 | $583,000 |
Other
| Category | Y1 | Y2 | Y3 | Y4 | Y5 | Y6 | Y7 | Y8 | Y9 | Y10 | Total |
|---|---|---|---|---|---|---|---|---|---|---|---|
| net gain loss | -$38,100 | $32,000 | $37,000 | -$41,041 | $33,000 | $37,000 | $41,000 | $45,000 | $50,000 | $55,000 | $252,000 |
| cumulative roi | $56 | $95 | $124 | $107 | $118 | $129 | $138 | $148 | $157 | $166 | $1,000 |
Elektra Condos
Address: Toronto, Ontario
Price Range: $594,000 - $1,271,000
Avail. suites: 17
0—3 bd
375—909 SqFt