Suite number:
106
Project:
Address:
Toronto C09, Ontario
Developer:
Platinum Vista
Property type:
condo
Bathrooms:
2.5
Bedrooms:
2
Size:
3306 sqft
Occupancy Date:
Sep 2023
Price, CAD
$9,569,000
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
$12,328,000
Deposit Schedule
$50,000 at Signing
Total up to 15% in 10089 days
$1,385,350
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 | $496,000 | $523,000 | $551,000 | $579,000 | $609,000 | $641,000 | $674,000 | $709,000 | $746,000 | $785,000 | $6,315,000 |
| rent income | - | - | - | - | - | - | - | - | - | - | - |
| mortgage principal reduction | $275,000 | $146,000 | $152,000 | $158,000 | $165,000 | $171,000 | $178,000 | $186,000 | $193,000 | $201,000 | $1,825,000 |
| deposit interest | - | - | - | - | - | - | - | - | - | - | - |
| gst hst rebate | - | - | - | - | - | - | - | - | - | - | - |
| total income return | $771,000 | $669,000 | $703,000 | $737,000 | $774,000 | $812,000 | $853,000 | $895,000 | $939,000 | $986,000 | $8,140,000 |
Expense/ Investment
| Category | Y1 | Y2 | Y3 | Y4 | Y5 | Y6 | Y7 | Y8 | Y9 | Y10 | Total |
|---|---|---|---|---|---|---|---|---|---|---|---|
| deposit | - | - | - | - | - | - | - | - | - | - | - |
| remaining balance payment | - | - | - | - | - | - | - | - | - | - | - |
| closing cost | - | - | - | - | - | - | - | - | - | - | - |
| operating expense | - | - | - | - | - | - | - | - | - | - | - |
| mortgage payment | $439,000 | $439,000 | $439,000 | $439,000 | $439,000 | $439,000 | $439,000 | $439,000 | $439,000 | $439,000 | $4,386,000 |
| total expense investment | $439,000 | $439,000 | $439,000 | $439,000 | $439,000 | $439,000 | $439,000 | $439,000 | $439,000 | $439,000 | $4,386,000 |
Other
| Category | Y1 | Y2 | Y3 | Y4 | Y5 | Y6 | Y7 | Y8 | Y9 | Y10 | Total |
|---|---|---|---|---|---|---|---|---|---|---|---|
| net gain loss | $333,000 | $231,000 | $264,000 | $299,000 | $335,000 | $374,000 | $414,000 | $456,000 | $501,000 | $548,000 | $3,755,000 |
| 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