Suite number:
South West PH3
Project:
Address:
Toronto C08, Ontario
Developer:
Great Gulf
Property type:
condo
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
35.21%
Cumulative Return on Investment in Year 5
208.60%
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 | $1,343,000 | $188,000 | $197,000 | $206,000 | $216,000 | $226,000 | $236,000 | $247,000 | $258,000 | $270,000 | $3,387,000 |
| deposit interest | - | - | - | - | - | - | - | - | - | - | - |
| gst hst rebate | - | - | - | - | - | - | - | - | - | - | - |
| total income return | $1,853,000 | $726,000 | $762,000 | $801,000 | $841,000 | $883,000 | $928,000 | $975,000 | $1,024,000 | $1,076,000 | $9,868,000 |
Expense/ Investment
| Category | Y1 | Y2 | Y3 | Y4 | Y5 | Y6 | Y7 | Y8 | Y9 | Y10 | Total |
|---|---|---|---|---|---|---|---|---|---|---|---|
| deposit | - | - | - | - | - | - | - | - | - | - | - |
| remaining balance payment | - | - | - | - | - | - | - | - | - | - | - |
| closing cost | - | - | - | - | - | - | - | - | - | - | - |
| operating expense | - | - | - | - | - | - | - | - | - | - | - |
| mortgage payment | $478,000 | $478,000 | $478,000 | $478,000 | $478,000 | $478,000 | $478,000 | $478,000 | $478,000 | $478,000 | $4,777,000 |
| total expense investment | $478,000 | $478,000 | $478,000 | $478,000 | $478,000 | $478,000 | $478,000 | $478,000 | $478,000 | $478,000 | $4,777,000 |
Other
| Category | Y1 | Y2 | Y3 | Y4 | Y5 | Y6 | Y7 | Y8 | Y9 | Y10 | Total |
|---|---|---|---|---|---|---|---|---|---|---|---|
| net gain loss | $1,375,000 | $248,000 | $284,000 | $323,000 | $363,000 | $406,000 | $450,000 | $497,000 | $546,000 | $598,000 | $5,091,000 |
| cumulative roi | $388 | $270 | $233 | $217 | $209 | $205 | $203 | $203 | $205 | $207 | $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