Suite number:
H1841 - Park (PH)
Project:
Address:
Toronto, Ontario
Developer:
The Gupta Group
Property type:
condo
Floor plan:
Bathrooms:
3
Bedrooms:
3
Size:
1841 sqft
Occupancy Date:
Mar 2028
Price, CAD
$4,400,000
Available
ROI
Want to own a unit? —
Investment Period: 5 years
Yearly Return on Investment in Year 5
22.92%
Cumulative Return on Investment in Year 5
99.74%
Property Price at the End of Year 5
$5,669,000
Deposit Schedule
$10,000 at Signing
Total up to 5% in 30 days
$220,000
2.5% in 300 days
$110,000
2.5% in 400 days
$110,000
10% on Occupancy
$440,000
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 | $228,000 | $241,000 | $253,000 | $266,000 | $280,000 | $295,000 | $310,000 | $326,000 | $343,000 | $361,000 | $2,904,000 |
| rent income | - | - | $16,000 | $65,000 | $68,000 | $71,000 | $74,000 | $77,000 | $80,000 | $84,000 | $534,000 |
| mortgage principal reduction | - | - | $13,000 | $55,000 | $58,000 | $60,000 | $63,000 | $66,000 | $70,000 | $73,000 | $459,000 |
| deposit interest | $12,000 | $24,000 | $16,000 | - | - | - | - | - | - | - | $52,000 |
| gst hst rebate | - | - | $24,000 | - | - | - | - | - | - | - | $24,000 |
| total income return | $240,000 | $265,000 | $323,000 | $386,000 | $406,000 | $426,000 | $447,000 | $470,000 | $493,000 | $518,000 | $3,973,000 |
Expense/ Investment
| Category | Y1 | Y2 | Y3 | Y4 | Y5 | Y6 | Y7 | Y8 | Y9 | Y10 | Total |
|---|---|---|---|---|---|---|---|---|---|---|---|
| deposit | $330,000 | $110,000 | $440,000 | - | - | - | - | - | - | - | $880,000 |
| remaining balance payment | - | - | - | - | - | - | - | - | - | - | - |
| closing cost | - | - | $233,000 | - | - | - | - | - | - | - | $233,000 |
| operating expense | - | - | $9,000 | $36,000 | $37,000 | $38,000 | $38,000 | $39,000 | $40,000 | $41,000 | $278,000 |
| mortgage payment | - | - | $55,000 | $220,000 | $220,000 | $220,000 | $220,000 | $220,000 | $220,000 | $220,000 | $1,597,000 |
| total expense investment | $330,000 | $110,000 | $737,000 | $256,000 | $257,000 | $258,000 | $259,000 | $260,000 | $261,000 | $261,000 | $2,989,000 |
Other
| Category | Y1 | Y2 | Y3 | Y4 | Y5 | Y6 | Y7 | Y8 | Y9 | Y10 | Total |
|---|---|---|---|---|---|---|---|---|---|---|---|
| net gain loss | -$90,336 | $155,000 | -$414,436 | $130,000 | $149,000 | $168,000 | $188,000 | $210,000 | $233,000 | $256,000 | $983,000 |
| cumulative roi | $73 | $115 | $74 | $88 | $100 | $110 | $119 | $128 | $136 | $144 | $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