Suite number:

206

Address:
Toronto C09, Ontario
Developer:
Platinum Vista
Property type:
condo
Bathrooms:
2.5
Bedrooms:
2
Size:
2974 sqft
Occupancy Date:
Sep 2023
Price, CAD
$7,929,000
Available
ROI
Want to own a unit? —
Investment Period: 5 years
Yearly Return on Investment in Year 5

35.30%

Cumulative Return on Investment in Year 5

166.66%

Property Price at the End of Year 5

$10,215,000

Deposit Schedule
$50,000 at Signing
Total up to 15% in 10089 days
$1,139,350
Net Gain (Loss)
Get Expert Advice
Property Price Appreciation
Investment Details (10-Year Period)
Income/Return
CategoryY1Y2Y3Y4Y5Y6Y7Y8Y9Y10Total
property price appreciation$411,000$434,000$456,000$480,000$505,000$531,000$559,000$588,000$618,000$651,000$5,233,000
rent income-----------
mortgage principal reduction$228,000$121,000$126,000$131,000$136,000$142,000$148,000$154,000$160,000$167,000$1,512,000
deposit interest-----------
gst hst rebate-----------
total income return$639,000$555,000$582,000$611,000$641,000$673,000$707,000$742,000$778,000$817,000$6,745,000
Expense/ Investment
CategoryY1Y2Y3Y4Y5Y6Y7Y8Y9Y10Total
deposit-----------
remaining balance payment-----------
closing cost-----------
operating expense-----------
mortgage payment$363,000$363,000$363,000$363,000$363,000$363,000$363,000$363,000$363,000$363,000$3,634,000
total expense investment$363,000$363,000$363,000$363,000$363,000$363,000$363,000$363,000$363,000$363,000$3,634,000
Other
CategoryY1Y2Y3Y4Y5Y6Y7Y8Y9Y10Total
net gain loss$276,000$191,000$219,000$248,000$278,000$310,000$343,000$378,000$415,000$454,000$3,111,000
cumulative roi$176$164$163$164$167$170$173$177$181$186$2,000

Architectural treasures dating back to the 1800’s nestled along the tree-lined streets of Rosedale, define the area as a significant heritage site. Historically home to Toronto’s wealthiest residents and marked by wild roses growing abundantly, Rosed...

Address: Toronto C09, Ontario
Price Range: $7,489,000 - $9,569,000
Avail. suites: 6
2—3 bd
2514—5167 SqFt