Suite number:
PEM S08 (South Tower)
Project:
Address:
Toronto C02, Ontario
Developer:
Pemberton Group
Property type:
condo
Bathrooms:
1
Bedrooms:
1.5
Size:
520 sqft
Occupancy Date:
Feb 2027
Price, CAD
$1,239,990
Available
ROI
Want to own a unit? —
Investment Period: 5 years
Yearly Return on Investment in Year 5
21.29%
Cumulative Return on Investment in Year 5
97.69%
Property Price at the End of Year 5
$1,597,000
Deposit Schedule
$10,000 at Signing
Total up to 5% in 30 days
$62,000
5% in 365 days
$62,000
5% in 720 days
$62,000
5% on Occupancy
$62,000
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 | $64,000 | $68,000 | $71,000 | $75,000 | $79,000 | $83,000 | $87,000 | $92,000 | $97,000 | $102,000 | $818,000 |
| rent income | - | - | $14,000 | $19,000 | $20,000 | $20,000 | $21,000 | $22,000 | $23,000 | $24,000 | $164,000 |
| mortgage principal reduction | - | - | $12,000 | $17,000 | $17,000 | $18,000 | $19,000 | $20,000 | $21,000 | $22,000 | $145,000 |
| deposit interest | $3,000 | $10,000 | $2,000 | - | - | - | - | - | - | - | $14,000 |
| gst hst rebate | - | - | $24,000 | - | - | - | - | - | - | - | $24,000 |
| total income return | $67,000 | $77,000 | $123,000 | $110,000 | $116,000 | $122,000 | $128,000 | $134,000 | $141,000 | $148,000 | $1,166,000 |
Expense/ Investment
| Category | Y1 | Y2 | Y3 | Y4 | Y5 | Y6 | Y7 | Y8 | Y9 | Y10 | Total |
|---|---|---|---|---|---|---|---|---|---|---|---|
| deposit | $62,000 | $124,000 | $62,000 | - | - | - | - | - | - | - | $248,000 |
| remaining balance payment | - | - | - | - | - | - | - | - | - | - | - |
| closing cost | - | - | $82,000 | - | - | - | - | - | - | - | $82,000 |
| operating expense | - | - | $7,000 | $10,000 | $10,000 | $11,000 | $11,000 | $11,000 | $12,000 | $12,000 | $84,000 |
| mortgage payment | - | - | $45,000 | $60,000 | $60,000 | $60,000 | $60,000 | $60,000 | $60,000 | $60,000 | $467,000 |
| total expense investment | $62,000 | $124,000 | $196,000 | $70,000 | $71,000 | $71,000 | $71,000 | $72,000 | $72,000 | $72,000 | $881,000 |
Other
| Category | Y1 | Y2 | Y3 | Y4 | Y5 | Y6 | Y7 | Y8 | Y9 | Y10 | Total |
|---|---|---|---|---|---|---|---|---|---|---|---|
| net gain loss | $5,000 | -$46,526 | -$73,371 | $40,000 | $45,000 | $51,000 | $56,000 | $62,000 | $69,000 | $75,000 | $284,000 |
| cumulative roi | $109 | $78 | $73 | $86 | $98 | $108 | $117 | $126 | $135 | $143 | $1,000 |
The Pemberton at 33 Yorkville
Address: Toronto C02, Ontario
Price Range: $951,000 - $2,850,000
Avail. suites: 8
0—2.5 bd
365—1125 SqFt