Suite number:
Penthouse 04
Project:
Address:
Toronto C08, Ontario
Developer:
Great Gulf
Property type:
condo
Floor plan:
Bathrooms:
2.5
Bedrooms:
2.5
Size:
3164 sqft
Occupancy Date:
Jan 2017
Price, CAD
$5,309,990
Available
ROI
Want to own a unit? —
Investment Period: 5 years
Yearly Return on Investment in Year 5
34.07%
Cumulative Return on Investment in Year 5
200.19%
Property Price at the End of Year 5
$6,841,000
Deposit Schedule
$10,000 at Signing
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 | $275,000 | $290,000 | $306,000 | $321,000 | $338,000 | $356,000 | $374,000 | $394,000 | $414,000 | $436,000 | $3,504,000 |
| rent income | - | - | - | - | - | - | - | - | - | - | - |
| mortgage principal reduction | $702,000 | $100,000 | $104,000 | $110,000 | $115,000 | $120,000 | $126,000 | $132,000 | $139,000 | $146,000 | $1,794,000 |
| deposit interest | - | - | - | - | - | - | - | - | - | - | - |
| gst hst rebate | - | - | - | - | - | - | - | - | - | - | - |
| total income return | $978,000 | $390,000 | $410,000 | $431,000 | $453,000 | $476,000 | $501,000 | $526,000 | $553,000 | $581,000 | $5,299,000 |
Expense/ Investment
| Category | Y1 | Y2 | Y3 | Y4 | Y5 | Y6 | Y7 | Y8 | Y9 | Y10 | Total |
|---|---|---|---|---|---|---|---|---|---|---|---|
| deposit | - | - | - | - | - | - | - | - | - | - | - |
| remaining balance payment | - | - | - | - | - | - | - | - | - | - | - |
| closing cost | - | - | - | - | - | - | - | - | - | - | - |
| operating expense | - | - | - | - | - | - | - | - | - | - | - |
| mortgage payment | $266,000 | $266,000 | $266,000 | $266,000 | $266,000 | $266,000 | $266,000 | $266,000 | $266,000 | $266,000 | $2,659,000 |
| total expense investment | $266,000 | $266,000 | $266,000 | $266,000 | $266,000 | $266,000 | $266,000 | $266,000 | $266,000 | $266,000 | $2,659,000 |
Other
| Category | Y1 | Y2 | Y3 | Y4 | Y5 | Y6 | Y7 | Y8 | Y9 | Y10 | Total |
|---|---|---|---|---|---|---|---|---|---|---|---|
| net gain loss | $712,000 | $124,000 | $144,000 | $165,000 | $187,000 | $210,000 | $235,000 | $260,000 | $287,000 | $315,000 | $2,640,000 |
| cumulative roi | $368 | $257 | $223 | $208 | $200 | $197 | $195 | $196 | $197 | $199 | $2,000 |
One Bloor
Address: Toronto C08, Ontario
Price Range: $5,310,000 - $9,820,000
Avail. suites: 2
1—3.5 bd
535—5741 SqFt