Suite number:

3207 - Julian

Project:
Address:
Toronto, Ontario
Developer:
Graywood Developments
Property type:
condo
Floor plan:
Bathrooms:
1
Bedrooms:
1.5
Size:
575 sqft
Occupancy Date:
Jan 2024
Price, CAD
$839,990
Available
ROI
Want to own a unit? —
Investment Period: 5 years
Yearly Return on Investment in Year 5

31.86%

Cumulative Return on Investment in Year 5

152.41%

Property Price at the End of Year 5

$1,082,000

Deposit Schedule
$5,000 at Signing
Total up to 15% in 9999 days
$125,999
Net Gain (Loss)
Get Expert Advice
Property Price Appreciation
Investment Details (10-Year Period)
Income/Return
CategoryY1Y2Y3Y4Y5Y6Y7Y8Y9Y10Total
property price appreciation$44,000$46,000$48,000$51,000$53,000$56,000$59,000$62,000$66,000$69,000$555,000
rent income-----------
mortgage principal reduction$28,000$12,000$12,000$13,000$14,000$14,000$15,000$16,000$16,000$17,000$156,000
deposit interest-----------
gst hst rebate-----------
total income return$72,000$58,000$61,000$64,000$67,000$70,000$74,000$78,000$82,000$86,000$711,000
Expense/ Investment
CategoryY1Y2Y3Y4Y5Y6Y7Y8Y9Y10Total
deposit-----------
remaining balance payment-----------
closing cost-----------
operating expense-----------
mortgage payment$42,000$42,000$42,000$42,000$42,000$42,000$42,000$42,000$42,000$42,000$421,000
total expense investment$42,000$42,000$42,000$42,000$42,000$42,000$42,000$42,000$42,000$42,000$421,000
Other
CategoryY1Y2Y3Y4Y5Y6Y7Y8Y9Y10Total
net gain loss$29,000$16,000$19,000$22,000$25,000$28,000$32,000$36,000$40,000$44,000$290,000
cumulative roi$170$154$150$151$152$155$158$161$165$169$2,000
JAC Condos
Address: Toronto, Ontario
Price Range: $640,000 - $1,550,000
Avail. suites: 11
0—4.5 bd
340—1355 SqFt