Suite number:
Penthouse 04
Project:
Address:
Toronto C08, Ontario
Developer:
Great Gulf
Property type:
condo
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
35.21%
Cumulative Return on Investment in Year 5
208.60%
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 | $726,000 | $102,000 | $107,000 | $111,000 | $117,000 | $122,000 | $128,000 | $133,000 | $140,000 | $146,000 | $1,831,000 |
| deposit interest | - | - | - | - | - | - | - | - | - | - | - |
| gst hst rebate | - | - | - | - | - | - | - | - | - | - | - |
| total income return | $1,002,000 | $392,000 | $412,000 | $433,000 | $455,000 | $478,000 | $502,000 | $527,000 | $554,000 | $582,000 | $5,336,000 |
Expense/ Investment
| Category | Y1 | Y2 | Y3 | Y4 | Y5 | Y6 | Y7 | Y8 | Y9 | Y10 | Total |
|---|---|---|---|---|---|---|---|---|---|---|---|
| deposit | - | - | - | - | - | - | - | - | - | - | - |
| remaining balance payment | - | - | - | - | - | - | - | - | - | - | - |
| closing cost | - | - | - | - | - | - | - | - | - | - | - |
| operating expense | - | - | - | - | - | - | - | - | - | - | - |
| mortgage payment | $258,000 | $258,000 | $258,000 | $258,000 | $258,000 | $258,000 | $258,000 | $258,000 | $258,000 | $258,000 | $2,583,000 |
| total expense investment | $258,000 | $258,000 | $258,000 | $258,000 | $258,000 | $258,000 | $258,000 | $258,000 | $258,000 | $258,000 | $2,583,000 |
Other
| Category | Y1 | Y2 | Y3 | Y4 | Y5 | Y6 | Y7 | Y8 | Y9 | Y10 | Total |
|---|---|---|---|---|---|---|---|---|---|---|---|
| net gain loss | $744,000 | $134,000 | $154,000 | $175,000 | $196,000 | $219,000 | $243,000 | $269,000 | $295,000 | $323,000 | $2,753,000 |
| cumulative roi | $388 | $270 | $233 | $217 | $209 | $205 | $203 | $203 | $205 | $207 | $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