Suite number:

201

Project:
Address:
Toronto C10, Ontario
Developer:
Gairloch
Property type:
condo
Bathrooms:
2.5
Bedrooms:
2
Size:
995 sqft
Occupancy Date:
Mar 2024
Price, CAD
$1,490,000
Available
ROI
Want to own a unit? —
Investment Period: 5 years
Yearly Return on Investment in Year 5

35.20%

Cumulative Return on Investment in Year 5

164.13%

Property Price at the End of Year 5

$1,920,000

Deposit Schedule
$10,000 at Signing
Total up to 20% in 665 days
$298,000
Net Gain (Loss)
Get Expert Advice
Property Price Appreciation
Investment Details (10-Year Period)
Income/Return
CategoryY1Y2Y3Y4Y5Y6Y7Y8Y9Y10Total
property price appreciation$77,000$81,000$86,000$90,000$95,000$100,000$105,000$110,000$116,000$122,000$983,000
rent income-----------
mortgage principal reduction$35,000$22,000$23,000$24,000$25,000$26,000$27,000$29,000$30,000$31,000$274,000
deposit interest-----------
gst hst rebate-----------
total income return$113,000$104,000$109,000$114,000$120,000$126,000$132,000$139,000$146,000$153,000$1,257,000
Expense/ Investment
CategoryY1Y2Y3Y4Y5Y6Y7Y8Y9Y10Total
deposit-----------
remaining balance payment-----------
closing cost-----------
operating expense-----------
mortgage payment$68,000$68,000$68,000$68,000$68,000$68,000$68,000$68,000$68,000$68,000$683,000
total expense investment$68,000$68,000$68,000$68,000$68,000$68,000$68,000$68,000$68,000$68,000$683,000
Other
CategoryY1Y2Y3Y4Y5Y6Y7Y8Y9Y10Total
net gain loss$44,000$36,000$41,000$46,000$52,000$58,000$64,000$71,000$78,000$85,000$574,000
cumulative roi$165$159$159$161$164$168$171$175$180$184$2,000
1414 Bayview
Address: Toronto C10, Ontario
Price Range: $1,299,000 - $4,980,000
Avail. suites: 17
1—3 bd
507—2125 SqFt