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
$1,830,000
Available
ROI
Want to own a unit? —
Investment Period: 5 years
Yearly Return on Investment in Year 5
18.34%
Cumulative Return on Investment in Year 5
85.80%
Property Price at the End of Year 5
$2,358,000
Deposit Schedule
$5 at Signing
Total up to 15% in 9999 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 | $30,000 | $37,000 | $39,000 | $41,000 | $42,000 | $44,000 | $46,000 | $48,000 | $50,000 | $52,000 | $430,000 |
| mortgage principal reduction | $19,000 | $24,000 | $25,000 | $26,000 | $27,000 | $28,000 | $30,000 | $31,000 | $33,000 | $34,000 | $276,000 |
| deposit interest | $600 | - | - | - | - | - | - | - | - | - | $600 |
| gst hst rebate | $24,000 | - | - | - | - | - | - | - | - | - | $24,000 |
| total income return | $168,000 | $161,000 | $169,000 | $177,000 | $186,000 | $195,000 | $205,000 | $215,000 | $226,000 | $237,000 | $1,939,000 |
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 | $74,000 | - | - | - | - | - | - | - | - | - | $74,000 |
| operating expense | $16,000 | $20,000 | $20,000 | $20,000 | $21,000 | $21,000 | $22,000 | $22,000 | $23,000 | $23,000 | $209,000 |
| mortgage payment | $76,000 | $92,000 | $92,000 | $92,000 | $92,000 | $92,000 | $92,000 | $92,000 | $92,000 | $92,000 | $901,000 |
| total expense investment | $532,000 | $111,000 | $112,000 | $112,000 | $113,000 | $113,000 | $114,000 | $114,000 | $115,000 | $115,000 | $1,549,000 |
Other
| Category | Y1 | Y2 | Y3 | Y4 | Y5 | Y6 | Y7 | Y8 | Y9 | Y10 | Total |
|---|---|---|---|---|---|---|---|---|---|---|---|
| net gain loss | -$363,646 | $50,000 | $57,000 | $65,000 | $73,000 | $82,000 | $91,000 | $101,000 | $111,000 | $122,000 | $389,000 |
| cumulative roi | $28 | $46 | $61 | $74 | $86 | $97 | $107 | $117 | $126 | $136 | $877 |
Royal Bayview
Address: Markham, Ontario
Price Range: $1,830,000 - $2,975,000
Avail. suites: 6
1—2.5 bd
1232—2121 SqFt