Suite number:

PEM S07 (South Tower)

Address:
Toronto C02, Ontario
Developer:
Pemberton Group
Property type:
condo
Bathrooms:
2
Bedrooms:
2
Size:
700 sqft
Occupancy Date:
Feb 2027
Price, CAD
$1,520,990
Available
ROI
Want to own a unit? —
Investment Period: 5 years
Yearly Return on Investment in Year 5

21.33%

Cumulative Return on Investment in Year 5

96.88%

Property Price at the End of Year 5

$1,959,000

Deposit Schedule
$10,000 at Signing
Total up to 5% in 30 days
$76,050
5% in 365 days
$76,050
5% in 720 days
$76,050
5% on Occupancy
$76,050
Net Gain (Loss)
Get Expert Advice
Property Price Appreciation
Investment Details (10-Year Period)
Income/Return
CategoryY1Y2Y3Y4Y5Y6Y7Y8Y9Y10Total
property price appreciation$79,000$83,000$88,000$92,000$97,000$102,000$107,000$113,000$119,000$125,000$1,004,000
rent income--$15,000$21,000$22,000$23,000$24,000$25,000$26,000$27,000$184,000
mortgage principal reduction--$15,000$20,000$21,000$22,000$23,000$24,000$25,000$27,000$178,000
deposit interest$4,000$12,000$2,000-------$18,000
gst hst rebate--$24,000-------$24,000
total income return$83,000$95,000$144,000$134,000$140,000$147,000$154,000$162,000$170,000$179,000$1,407,000
Expense/ Investment
CategoryY1Y2Y3Y4Y5Y6Y7Y8Y9Y10Total
deposit$76,000$152,000$76,000-------$304,000
remaining balance payment-----------
closing cost--$93,000-------$93,000
operating expense--$9,000$13,000$13,000$13,000$14,000$14,000$15,000$15,000$106,000
mortgage payment--$55,000$74,000$74,000$74,000$74,000$74,000$74,000$74,000$573,000
total expense investment$76,000$152,000$234,000$87,000$87,000$87,000$88,000$88,000$89,000$89,000$1,077,000
Other
CategoryY1Y2Y3Y4Y5Y6Y7Y8Y9Y10Total
net gain loss$6,000-$57,069-$89,890$47,000$53,000$60,000$67,000$74,000$81,000$89,000$330,000
cumulative roi$109$78$72$86$97$107$116$125$133$141$1,000
The Pemberton at 33 Yorkville
Address: Toronto C02, Ontario
Price Range: $951,000 - $2,850,000
Avail. suites: 8
0—2.5 bd
365—1125 SqFt