Suite number:

702 - PH2

Project:
Address:
Toronto C10, Ontario
Developer:
Gairloch
Property type:
condo
Bathrooms:
2.5
Bedrooms:
2
Size:
1052 sqft
Occupancy Date:
Mar 2024
Price, CAD
$2,149,000
Available
ROI
Want to own a unit? —
Investment Period: 5 years
Yearly Return on Investment in Year 5

32.73%

Cumulative Return on Investment in Year 5

152.02%

Property Price at the End of Year 5

$2,769,000

Deposit Schedule
$10,000 at Signing
Net Gain (Loss)
Get Expert Advice
Property Price Appreciation
Investment Details (10-Year Period)
Income/Return
CategoryY1Y2Y3Y4Y5Y6Y7Y8Y9Y10Total
property price appreciation$111,000$118,000$124,000$130,000$137,000$144,000$151,000$159,000$168,000$176,000$1,418,000
rent income-----------
mortgage principal reduction$47,000$30,000$31,000$33,000$34,000$36,000$37,000$39,000$41,000$43,000$371,000
deposit interest-----------
gst hst rebate-----------
total income return$158,000$147,000$155,000$163,000$171,000$180,000$189,000$198,000$209,000$219,000$1,789,000
Expense/ Investment
CategoryY1Y2Y3Y4Y5Y6Y7Y8Y9Y10Total
deposit-----------
remaining balance payment-----------
closing cost-----------
operating expense-----------
mortgage payment$105,000$105,000$105,000$105,000$105,000$105,000$105,000$105,000$105,000$105,000$1,045,000
total expense investment$105,000$105,000$105,000$105,000$105,000$105,000$105,000$105,000$105,000$105,000$1,045,000
Other
CategoryY1Y2Y3Y4Y5Y6Y7Y8Y9Y10Total
net gain loss$54,000$43,000$50,000$58,000$67,000$75,000$84,000$94,000$104,000$115,000$744,000
cumulative roi$151$146$147$149$152$155$159$163$167$171$2,000
1414 Bayview
Address: Toronto C10, Ontario
Price Range: $1,299,000 - $4,980,000
Avail. suites: 25
1—3 bd
507—2125 SqFt