Suite number:
PEM S08 (South Tower)
Project:
Address:
Toronto C02, Ontario
Developer:
Pemberton Group
Property type:
condo
Floor plan:
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
20.50%
Cumulative Return on Investment in Year 5
93.78%
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 | - | - | $15,000 | $19,000 | $20,000 | $20,000 | $21,000 | $22,000 | $23,000 | $24,000 | $165,000 |
| mortgage principal reduction | - | - | $13,000 | $16,000 | $17,000 | $18,000 | $18,000 | $19,000 | $20,000 | $21,000 | $142,000 |
| deposit interest | -$4 | $10,000 | $1,000 | - | - | - | - | - | - | - | $11,000 |
| gst hst rebate | - | - | $24,000 | - | - | - | - | - | - | - | $24,000 |
| total income return | $64,000 | $77,000 | $124,000 | $110,000 | $115,000 | $121,000 | $127,000 | $133,000 | $140,000 | $147,000 | $1,160,000 |
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 | - | - | $83,000 | - | - | - | - | - | - | - | $83,000 |
| operating expense | - | - | $8,000 | $10,000 | $10,000 | $10,000 | $11,000 | $11,000 | $11,000 | $11,000 | $83,000 |
| mortgage payment | - | - | $52,000 | $62,000 | $62,000 | $62,000 | $62,000 | $62,000 | $62,000 | $62,000 | $486,000 |
| total expense investment | $62,000 | $124,000 | $205,000 | $72,000 | $72,000 | $73,000 | $73,000 | $73,000 | $73,000 | $73,000 | $900,000 |
Other
| Category | Y1 | Y2 | Y3 | Y4 | Y5 | Y6 | Y7 | Y8 | Y9 | Y10 | Total |
|---|---|---|---|---|---|---|---|---|---|---|---|
| net gain loss | $2,000 | -$46,517 | -$80,709 | $38,000 | $43,000 | $49,000 | $54,000 | $60,000 | $67,000 | $74,000 | $260,000 |
| cumulative roi | $104 | $76 | $70 | $83 | $94 | $104 | $113 | $122 | $130 | $138 | $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