Suite number:
H1179 - Park
Project:
Address:
Toronto, Ontario
Developer:
The Gupta Group
Property type:
condo
Floor plan:
Bathrooms:
2
Bedrooms:
3
Size:
1179 sqft
Occupancy Date:
Mar 2028
Price, CAD
$2,505,000
Available
ROI
Want to own a unit? —
Investment Period: 5 years
Yearly Return on Investment in Year 5
22.94%
Cumulative Return on Investment in Year 5
101.08%
Property Price at the End of Year 5
$3,227,000
Deposit Schedule
$10,000 at Signing
Total up to 5% in 30 days
$125,250
2.5% in 300 days
$62,625
2.5% in 400 days
$62,625
10% on Occupancy
$250,500
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 | $130,000 | $137,000 | $144,000 | $152,000 | $160,000 | $168,000 | $177,000 | $186,000 | $195,000 | $206,000 | $1,653,000 |
| rent income | - | - | $10,000 | $42,000 | $43,000 | $45,000 | $47,000 | $49,000 | $51,000 | $54,000 | $342,000 |
| mortgage principal reduction | - | - | $8,000 | $31,000 | $33,000 | $34,000 | $36,000 | $38,000 | $40,000 | $42,000 | $261,000 |
| deposit interest | $7,000 | $14,000 | $9,000 | - | - | - | - | - | - | - | $30,000 |
| gst hst rebate | - | - | $24,000 | - | - | - | - | - | - | - | $24,000 |
| total income return | $136,000 | $151,000 | $195,000 | $225,000 | $236,000 | $247,000 | $260,000 | $273,000 | $286,000 | $301,000 | $2,310,000 |
Expense/ Investment
| Category | Y1 | Y2 | Y3 | Y4 | Y5 | Y6 | Y7 | Y8 | Y9 | Y10 | Total |
|---|---|---|---|---|---|---|---|---|---|---|---|
| deposit | $188,000 | $63,000 | $251,000 | - | - | - | - | - | - | - | $501,000 |
| remaining balance payment | - | - | - | - | - | - | - | - | - | - | - |
| closing cost | - | - | $139,000 | - | - | - | - | - | - | - | $139,000 |
| operating expense | - | - | $5,000 | $22,000 | $23,000 | $23,000 | $24,000 | $24,000 | $25,000 | $25,000 | $171,000 |
| mortgage payment | - | - | $31,000 | $125,000 | $125,000 | $125,000 | $125,000 | $125,000 | $125,000 | $125,000 | $909,000 |
| total expense investment | $188,000 | $63,000 | $426,000 | $148,000 | $148,000 | $149,000 | $149,000 | $150,000 | $150,000 | $151,000 | $1,720,000 |
Other
| Category | Y1 | Y2 | Y3 | Y4 | Y5 | Y6 | Y7 | Y8 | Y9 | Y10 | Total |
|---|---|---|---|---|---|---|---|---|---|---|---|
| net gain loss | -$51,412 | $88,000 | -$230,660 | $77,000 | $88,000 | $99,000 | $111,000 | $123,000 | $136,000 | $150,000 | $590,000 |
| cumulative roi | $73 | $115 | $75 | $89 | $101 | $111 | $121 | $130 | $138 | $147 | $1,000 |
Yonge City Square Residences
Address: Toronto, Ontario
Price Range: $1,519,000 - $4,730,000
Avail. suites: 16
0—3 bd
331—1924 SqFt