Suite number:
202
Project:
Address:
Toronto C11, Ontario
Developer:
Shane Baghai
Property type:
condo
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
33.93%
Cumulative Return on Investment in Year 5
179.35%
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 | $141,000 | $30,000 | $31,000 | $33,000 | $34,000 | $36,000 | $37,000 | $39,000 | $41,000 | $43,000 | $465,000 |
| deposit interest | - | - | - | - | - | - | - | - | - | - | - |
| gst hst rebate | - | - | - | - | - | - | - | - | - | - | - |
| total income return | $235,000 | $129,000 | $136,000 | $143,000 | $150,000 | $158,000 | $166,000 | $174,000 | $183,000 | $192,000 | $1,664,000 |
Expense/ Investment
| Category | Y1 | Y2 | Y3 | Y4 | Y5 | Y6 | Y7 | Y8 | Y9 | Y10 | Total |
|---|---|---|---|---|---|---|---|---|---|---|---|
| deposit | - | - | - | - | - | - | - | - | - | - | - |
| remaining balance payment | - | - | - | - | - | - | - | - | - | - | - |
| closing cost | - | - | - | - | - | - | - | - | - | - | - |
| operating expense | - | - | - | - | - | - | - | - | - | - | - |
| mortgage payment | $88,000 | $88,000 | $88,000 | $88,000 | $88,000 | $88,000 | $88,000 | $88,000 | $88,000 | $88,000 | $884,000 |
| total expense investment | $88,000 | $88,000 | $88,000 | $88,000 | $88,000 | $88,000 | $88,000 | $88,000 | $88,000 | $88,000 | $884,000 |
Other
| Category | Y1 | Y2 | Y3 | Y4 | Y5 | Y6 | Y7 | Y8 | Y9 | Y10 | Total |
|---|---|---|---|---|---|---|---|---|---|---|---|
| net gain loss | $146,000 | $41,000 | $47,000 | $54,000 | $62,000 | $69,000 | $77,000 | $85,000 | $94,000 | $104,000 | $780,000 |
| cumulative roi | $266 | $206 | $189 | $182 | $179 | $179 | $180 | $182 | $185 | $188 | $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