Suite number:
PEM S07 (South Tower)
Project:
Address:
Toronto C02, Ontario
Developer:
Pemberton Group
Property type:
condo
Bathrooms:
2
Bedrooms:
2
Size:
700 sqft
Occupancy Date:
Feb 2027
$1,520,990
Available
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
Category | Y1 | Y2 | Y3 | Y4 | Y5 | Y6 | Y7 | Y8 | Y9 | Y10 | Total |
---|---|---|---|---|---|---|---|---|---|---|---|
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
Category | Y1 | Y2 | Y3 | Y4 | Y5 | Y6 | Y7 | Y8 | Y9 | Y10 | Total |
---|---|---|---|---|---|---|---|---|---|---|---|
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
Category | Y1 | Y2 | Y3 | Y4 | Y5 | Y6 | Y7 | Y8 | Y9 | Y10 | Total |
---|---|---|---|---|---|---|---|---|---|---|---|
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