Suite number:
South West PH3
Project:
Address:
Toronto C08, Ontario
Developer:
Great Gulf
Property type:
condo
Floor plan:
Bathrooms:
3
Bedrooms:
3.5
Size:
5741 sqft
Occupancy Date:
Jan 2017
Price, CAD
$9,819,990
Available
ROI
Want to own a unit? —
Investment Period: 5 years
Yearly Return on Investment in Year 5
34.07%
Cumulative Return on Investment in Year 5
200.19%
Property Price at the End of Year 5
$12,651,000
Deposit Schedule
$10,000 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 | $509,000 | $537,000 | $565,000 | $594,000 | $625,000 | $658,000 | $692,000 | $728,000 | $766,000 | $806,000 | $6,481,000 |
| rent income | - | - | - | - | - | - | - | - | - | - | - |
| mortgage principal reduction | $1,299,000 | $184,000 | $193,000 | $203,000 | $212,000 | $223,000 | $234,000 | $245,000 | $257,000 | $269,000 | $3,318,000 |
| deposit interest | - | - | - | - | - | - | - | - | - | - | - |
| gst hst rebate | - | - | - | - | - | - | - | - | - | - | - |
| total income return | $1,808,000 | $721,000 | $758,000 | $797,000 | $838,000 | $881,000 | $926,000 | $973,000 | $1,023,000 | $1,075,000 | $9,799,000 |
Expense/ Investment
| Category | Y1 | Y2 | Y3 | Y4 | Y5 | Y6 | Y7 | Y8 | Y9 | Y10 | Total |
|---|---|---|---|---|---|---|---|---|---|---|---|
| deposit | - | - | - | - | - | - | - | - | - | - | - |
| remaining balance payment | - | - | - | - | - | - | - | - | - | - | - |
| closing cost | - | - | - | - | - | - | - | - | - | - | - |
| operating expense | - | - | - | - | - | - | - | - | - | - | - |
| mortgage payment | $492,000 | $492,000 | $492,000 | $492,000 | $492,000 | $492,000 | $492,000 | $492,000 | $492,000 | $492,000 | $4,918,000 |
| total expense investment | $492,000 | $492,000 | $492,000 | $492,000 | $492,000 | $492,000 | $492,000 | $492,000 | $492,000 | $492,000 | $4,918,000 |
Other
| Category | Y1 | Y2 | Y3 | Y4 | Y5 | Y6 | Y7 | Y8 | Y9 | Y10 | Total |
|---|---|---|---|---|---|---|---|---|---|---|---|
| net gain loss | $1,316,000 | $230,000 | $266,000 | $305,000 | $346,000 | $389,000 | $434,000 | $481,000 | $531,000 | $583,000 | $4,881,000 |
| cumulative roi | $368 | $257 | $223 | $208 | $200 | $197 | $195 | $196 | $197 | $199 | $2,000 |
One Bloor
Address: Toronto C08, Ontario
Price Range: $5,310,000 - $9,820,000
Avail. suites: 2
1—3.5 bd
535—5741 SqFt