Suite number:
102
Project:
Address:
Markham, Ontario
Developer:
Tridel
Property type:
condo
Bathrooms:
2.5
Bedrooms:
2
Size:
1232 sqft
Occupancy Date:
Mar 2025
Price, CAD
$1,830,000
Available
ROI
Want to own a unit? —
Investment Period: 5 years
Yearly Return on Investment in Year 5
19.03%
Cumulative Return on Investment in Year 5
88.65%
Property Price at the End of Year 5
$2,358,000
Deposit Schedule
$5 at Signing
Total up to 15% in 10634 days
$274,500
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 | $95,000 | $100,000 | $105,000 | $111,000 | $117,000 | $123,000 | $129,000 | $136,000 | $143,000 | $150,000 | $1,208,000 |
| rent income | $24,000 | $37,000 | $39,000 | $40,000 | $42,000 | $44,000 | $46,000 | $48,000 | $50,000 | $52,000 | $421,000 |
| mortgage principal reduction | $16,000 | $24,000 | $25,000 | $27,000 | $28,000 | $29,000 | $30,000 | $32,000 | $33,000 | $35,000 | $280,000 |
| deposit interest | $1,000 | - | - | - | - | - | - | - | - | - | $1,000 |
| gst hst rebate | $24,000 | - | - | - | - | - | - | - | - | - | $24,000 |
| total income return | $160,000 | $161,000 | $169,000 | $178,000 | $186,000 | $196,000 | $205,000 | $215,000 | $226,000 | $237,000 | $1,934,000 |
Expense/ Investment
| Category | Y1 | Y2 | Y3 | Y4 | Y5 | Y6 | Y7 | Y8 | Y9 | Y10 | Total |
|---|---|---|---|---|---|---|---|---|---|---|---|
| deposit | $275,000 | - | - | - | - | - | - | - | - | - | $275,000 |
| remaining balance payment | $92,000 | - | - | - | - | - | - | - | - | - | $92,000 |
| closing cost | $72,000 | - | - | - | - | - | - | - | - | - | $72,000 |
| operating expense | $13,000 | $20,000 | $20,000 | $21,000 | $21,000 | $22,000 | $23,000 | $24,000 | $24,000 | $25,000 | $213,000 |
| mortgage payment | $59,000 | $89,000 | $89,000 | $89,000 | $89,000 | $89,000 | $89,000 | $89,000 | $89,000 | $89,000 | $860,000 |
| total expense investment | $510,000 | $109,000 | $109,000 | $110,000 | $110,000 | $111,000 | $112,000 | $113,000 | $113,000 | $114,000 | $1,511,000 |
Other
| Category | Y1 | Y2 | Y3 | Y4 | Y5 | Y6 | Y7 | Y8 | Y9 | Y10 | Total |
|---|---|---|---|---|---|---|---|---|---|---|---|
| net gain loss | -$350,393 | $53,000 | $60,000 | $68,000 | $76,000 | $84,000 | $93,000 | $103,000 | $112,000 | $123,000 | $422,000 |
| cumulative roi | $28 | $47 | $63 | $77 | $89 | $100 | $110 | $120 | $130 | $140 | $904 |
Royal Bayview
Address: Markham, Ontario
Price Range: $1,830,000 - $3,200,000
Avail. suites: 7
1—2.5 bd
1232—2121 SqFt