Suite number:
F935 - Park (PH)
Project:
Address:
Toronto, Ontario
Developer:
The Gupta Group
Property type:
condo
Floor plan:
Bathrooms:
2
Bedrooms:
2
Size:
935 sqft
Occupancy Date:
Mar 2028
Price, CAD
$2,090,000
Available
ROI
Want to own a unit? —
Investment Period: 5 years
Yearly Return on Investment in Year 5
22.44%
Cumulative Return on Investment in Year 5
99.41%
Property Price at the End of Year 5
$2,693,000
Deposit Schedule
$10,000 at Signing
Total up to 5% in 30 days
$104,500
2.5% in 300 days
$52,250
2.5% in 400 days
$52,250
10% on Occupancy
$209,000
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 | $108,000 | $114,000 | $120,000 | $127,000 | $133,000 | $140,000 | $147,000 | $155,000 | $163,000 | $171,000 | $1,379,000 |
| rent income | - | - | $7,000 | $28,000 | $29,000 | $30,000 | $31,000 | $33,000 | $34,000 | $35,000 | $226,000 |
| mortgage principal reduction | - | - | $6,000 | $26,000 | $27,000 | $29,000 | $30,000 | $32,000 | $33,000 | $35,000 | $218,000 |
| deposit interest | $5,000 | $11,000 | $8,000 | - | - | - | - | - | - | - | $25,000 |
| gst hst rebate | - | - | $24,000 | - | - | - | - | - | - | - | $24,000 |
| total income return | $114,000 | $126,000 | $165,000 | $180,000 | $189,000 | $199,000 | $209,000 | $219,000 | $230,000 | $242,000 | $1,872,000 |
Expense/ Investment
| Category | Y1 | Y2 | Y3 | Y4 | Y5 | Y6 | Y7 | Y8 | Y9 | Y10 | Total |
|---|---|---|---|---|---|---|---|---|---|---|---|
| deposit | $157,000 | $52,000 | $209,000 | - | - | - | - | - | - | - | $418,000 |
| remaining balance payment | - | - | - | - | - | - | - | - | - | - | - |
| closing cost | - | - | $118,000 | - | - | - | - | - | - | - | $118,000 |
| operating expense | - | - | $4,000 | $17,000 | $18,000 | $18,000 | $18,000 | $19,000 | $19,000 | $20,000 | $134,000 |
| mortgage payment | - | - | $26,000 | $105,000 | $105,000 | $105,000 | $105,000 | $105,000 | $105,000 | $105,000 | $759,000 |
| total expense investment | $157,000 | $52,000 | $357,000 | $122,000 | $122,000 | $123,000 | $123,000 | $124,000 | $124,000 | $124,000 | $1,429,000 |
Other
| Category | Y1 | Y2 | Y3 | Y4 | Y5 | Y6 | Y7 | Y8 | Y9 | Y10 | Total |
|---|---|---|---|---|---|---|---|---|---|---|---|
| net gain loss | -$42,888 | $73,000 | -$192,210 | $58,000 | $67,000 | $76,000 | $85,000 | $95,000 | $106,000 | $117,000 | $443,000 |
| cumulative roi | $73 | $115 | $75 | $89 | $99 | $109 | $117 | $125 | $133 | $141 | $1,000 |
Yonge City Square Residences
Address: Toronto, Ontario
Price Range: $1,519,000 - $4,730,000
Avail. suites: 16
0—3 bd
331—1924 SqFt