Suite number:
206
Project:
Address:
Toronto C09, Ontario
Developer:
Platinum Vista
Property type:
condo
Bathrooms:
2.5
Bedrooms:
2
Size:
2974 sqft
Occupancy Date:
Sep 2023
$7,929,000
Available
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
Category | Y1 | Y2 | Y3 | Y4 | Y5 | Y6 | Y7 | Y8 | Y9 | Y10 | Total |
---|---|---|---|---|---|---|---|---|---|---|---|
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
Category | Y1 | Y2 | Y3 | Y4 | Y5 | Y6 | Y7 | Y8 | Y9 | Y10 | Total |
---|---|---|---|---|---|---|---|---|---|---|---|
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
Category | Y1 | Y2 | Y3 | Y4 | Y5 | Y6 | Y7 | Y8 | Y9 | Y10 | Total |
---|---|---|---|---|---|---|---|---|---|---|---|
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