Suite number:
102
Project:
Address:
Markham, Ontario
Developer:
Tridel
Property type:
condo
Floor plan:
Bathrooms:
2.5
Bedrooms:
2
Size:
1232 sqft
Occupancy Date:
Mar 2025
Price, CAD
$1,880,000
Available
ROI
Want to own a unit? —
Investment Period: 5 years
Yearly Return on Investment in Year 5
31.56%
Cumulative Return on Investment in Year 5
145.91%
Property Price at the End of Year 5
$2,422,000
Deposit Schedule
$5 at Signing
Total up to 15% in 9999 days
$282,000
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 | $97,000 | $103,000 | $108,000 | $114,000 | $120,000 | $126,000 | $132,000 | $139,000 | $147,000 | $154,000 | $1,241,000 |
| rent income | - | - | - | - | - | - | - | - | - | - | - |
| mortgage principal reduction | $37,000 | $25,000 | $26,000 | $28,000 | $29,000 | $30,000 | $32,000 | $33,000 | $35,000 | $37,000 | $311,000 |
| deposit interest | - | - | - | - | - | - | - | - | - | - | - |
| gst hst rebate | - | - | - | - | - | - | - | - | - | - | - |
| total income return | $135,000 | $128,000 | $134,000 | $141,000 | $149,000 | $156,000 | $164,000 | $173,000 | $181,000 | $191,000 | $1,552,000 |
Expense/ Investment
| Category | Y1 | Y2 | Y3 | Y4 | Y5 | Y6 | Y7 | Y8 | Y9 | Y10 | Total |
|---|---|---|---|---|---|---|---|---|---|---|---|
| deposit | - | - | - | - | - | - | - | - | - | - | - |
| remaining balance payment | - | - | - | - | - | - | - | - | - | - | - |
| closing cost | - | - | - | - | - | - | - | - | - | - | - |
| operating expense | - | - | - | - | - | - | - | - | - | - | - |
| mortgage payment | $94,000 | $94,000 | $94,000 | $94,000 | $94,000 | $94,000 | $94,000 | $94,000 | $94,000 | $94,000 | $941,000 |
| total expense investment | $94,000 | $94,000 | $94,000 | $94,000 | $94,000 | $94,000 | $94,000 | $94,000 | $94,000 | $94,000 | $941,000 |
Other
| Category | Y1 | Y2 | Y3 | Y4 | Y5 | Y6 | Y7 | Y8 | Y9 | Y10 | Total |
|---|---|---|---|---|---|---|---|---|---|---|---|
| net gain loss | $41,000 | $34,000 | $40,000 | $47,000 | $54,000 | $62,000 | $70,000 | $78,000 | $87,000 | $97,000 | $611,000 |
| cumulative roi | $143 | $139 | $141 | $143 | $146 | $149 | $153 | $157 | $161 | $165 | $1,000 |
Royal Bayview
Address: Markham, Ontario
Price Range: $1,880,000 - $3,590,000
Avail. suites: 8
1—2.5 bd
1232—2375 SqFt