Suite number:
207
Project:
Address:
Toronto C09, Ontario
Developer:
Platinum Vista
Property type:
condo
Bathrooms:
2.5
Bedrooms:
2
Size:
3428 sqft
Occupancy Date:
Sep 2023
Price, CAD
$8,899,000
Available
ROI
Want to own a unit? —
Investment Period: 5 years
Yearly Return on Investment in Year 5
35.30%
Cumulative Return on Investment in Year 5
166.66%
Property Price at the End of Year 5
$11,465,000
Deposit Schedule
$50,000 at Signing
Total up to 15% in 10089 days
$1,284,850
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 | $461,000 | $487,000 | $512,000 | $539,000 | $567,000 | $596,000 | $627,000 | $660,000 | $694,000 | $730,000 | $5,873,000 |
| rent income | - | - | - | - | - | - | - | - | - | - | - |
| mortgage principal reduction | $256,000 | $136,000 | $141,000 | $147,000 | $153,000 | $159,000 | $166,000 | $173,000 | $180,000 | $187,000 | $1,697,000 |
| deposit interest | - | - | - | - | - | - | - | - | - | - | - |
| gst hst rebate | - | - | - | - | - | - | - | - | - | - | - |
| total income return | $717,000 | $623,000 | $653,000 | $686,000 | $720,000 | $755,000 | $793,000 | $832,000 | $874,000 | $917,000 | $7,570,000 |
Expense/ Investment
| Category | Y1 | Y2 | Y3 | Y4 | Y5 | Y6 | Y7 | Y8 | Y9 | Y10 | Total |
|---|---|---|---|---|---|---|---|---|---|---|---|
| deposit | - | - | - | - | - | - | - | - | - | - | - |
| remaining balance payment | - | - | - | - | - | - | - | - | - | - | - |
| closing cost | - | - | - | - | - | - | - | - | - | - | - |
| operating expense | - | - | - | - | - | - | - | - | - | - | - |
| mortgage payment | $408,000 | $408,000 | $408,000 | $408,000 | $408,000 | $408,000 | $408,000 | $408,000 | $408,000 | $408,000 | $4,079,000 |
| total expense investment | $408,000 | $408,000 | $408,000 | $408,000 | $408,000 | $408,000 | $408,000 | $408,000 | $408,000 | $408,000 | $4,079,000 |
Other
| Category | Y1 | Y2 | Y3 | Y4 | Y5 | Y6 | Y7 | Y8 | Y9 | Y10 | Total |
|---|---|---|---|---|---|---|---|---|---|---|---|
| net gain loss | $309,000 | $215,000 | $246,000 | $278,000 | $312,000 | $348,000 | $385,000 | $424,000 | $466,000 | $509,000 | $3,492,000 |
| cumulative roi | $176 | $164 | $163 | $164 | $167 | $170 | $173 | $177 | $181 | $186 | $2,000 |
Architectural treasures dating back to the 1800’s nestled along the tree-lined streets of Rosedale, define the area as a significant heritage site. Historically home to Toronto’s wealthiest residents and marked by wild roses growing abundantly, Rosed...
Address: Toronto C09, Ontario
Price Range: $7,489,000 - $9,569,000
Avail. suites: 6
2—3 bd
2514—5167 SqFt