Suite number:
202
Project:
Address:
Toronto C11, Ontario
Developer:
Shane Baghai
Property type:
condo
Floor plan:
Bathrooms:
3
Bedrooms:
3
Size:
1431 sqft
Occupancy Date:
Jun 2020
Price, CAD
$1,817,200
Available
ROI
Want to own a unit? —
Investment Period: 5 years
Yearly Return on Investment in Year 5
32.81%
Cumulative Return on Investment in Year 5
172.91%
Property Price at the End of Year 5
$2,341,000
Deposit Schedule
$10 at Signing
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 | $94,000 | $99,000 | $105,000 | $110,000 | $116,000 | $122,000 | $128,000 | $135,000 | $142,000 | $149,000 | $1,199,000 |
| rent income | - | - | - | - | - | - | - | - | - | - | - |
| mortgage principal reduction | $138,000 | $29,000 | $31,000 | $32,000 | $34,000 | $35,000 | $37,000 | $39,000 | $41,000 | $43,000 | $457,000 |
| deposit interest | - | - | - | - | - | - | - | - | - | - | - |
| gst hst rebate | - | - | - | - | - | - | - | - | - | - | - |
| total income return | $232,000 | $129,000 | $135,000 | $142,000 | $149,000 | $157,000 | $165,000 | $173,000 | $182,000 | $192,000 | $1,656,000 |
Expense/ Investment
| Category | Y1 | Y2 | Y3 | Y4 | Y5 | Y6 | Y7 | Y8 | Y9 | Y10 | Total |
|---|---|---|---|---|---|---|---|---|---|---|---|
| deposit | - | - | - | - | - | - | - | - | - | - | - |
| remaining balance payment | - | - | - | - | - | - | - | - | - | - | - |
| closing cost | - | - | - | - | - | - | - | - | - | - | - |
| operating expense | - | - | - | - | - | - | - | - | - | - | - |
| mortgage payment | $91,000 | $91,000 | $91,000 | $91,000 | $91,000 | $91,000 | $91,000 | $91,000 | $91,000 | $91,000 | $910,000 |
| total expense investment | $91,000 | $91,000 | $91,000 | $91,000 | $91,000 | $91,000 | $91,000 | $91,000 | $91,000 | $91,000 | $910,000 |
Other
| Category | Y1 | Y2 | Y3 | Y4 | Y5 | Y6 | Y7 | Y8 | Y9 | Y10 | Total |
|---|---|---|---|---|---|---|---|---|---|---|---|
| net gain loss | $141,000 | $38,000 | $44,000 | $51,000 | $58,000 | $66,000 | $74,000 | $82,000 | $91,000 | $101,000 | $746,000 |
| cumulative roi | $255 | $198 | $181 | $175 | $173 | $173 | $174 | $176 | $179 | $182 | $2,000 |
Leaside Manor
Address: Toronto C11, Ontario
Price Range: $1,752,000 - $1,817,000
Avail. suites: 3
2—3 bd
1081—1431 SqFt