Suite number:

302

Project:
Address:
Toronto C10, Ontario
Developer:
Gairloch
Property type:
condo
Bathrooms:
2.5
Bedrooms:
3
Size:
1457 sqft
Occupancy Date:
Mar 2024
Price, CAD
$2,449,000
Available
ROI
Want to own a unit? —
Investment Period: 5 years
Yearly Return on Investment in Year 5

35.20%

Cumulative Return on Investment in Year 5

164.13%

Property Price at the End of Year 5

$3,155,000

Deposit Schedule
$10,000 at Signing
Total up to 20% in 665 days
$489,800
Net Gain (Loss)
Get Expert Advice
Property Price Appreciation
Investment Details (10-Year Period)
Income/Return
CategoryY1Y2Y3Y4Y5Y6Y7Y8Y9Y10Total
property price appreciation$127,000$134,000$141,000$148,000$156,000$164,000$173,000$182,000$191,000$201,000$1,616,000
rent income-----------
mortgage principal reduction$58,000$37,000$38,000$40,000$42,000$43,000$45,000$47,000$49,000$51,000$450,000
deposit interest-----------
gst hst rebate-----------
total income return$185,000$171,000$179,000$188,000$198,000$207,000$218,000$228,000$240,000$252,000$2,066,000
Expense/ Investment
CategoryY1Y2Y3Y4Y5Y6Y7Y8Y9Y10Total
deposit-----------
remaining balance payment-----------
closing cost-----------
operating expense-----------
mortgage payment$112,000$112,000$112,000$112,000$112,000$112,000$112,000$112,000$112,000$112,000$1,122,000
total expense investment$112,000$112,000$112,000$112,000$112,000$112,000$112,000$112,000$112,000$112,000$1,122,000
Other
CategoryY1Y2Y3Y4Y5Y6Y7Y8Y9Y10Total
net gain loss$73,000$59,000$67,000$76,000$85,000$95,000$105,000$116,000$128,000$139,000$944,000
cumulative roi$165$159$159$161$164$168$171$175$180$184$2,000
1414 Bayview
Address: Toronto C10, Ontario
Price Range: $1,299,000 - $4,980,000
Avail. suites: 17
1—3 bd
507—2125 SqFt