Suite number:
PEM S03 (South Tower)
Project:
Address:
Toronto C02, Ontario
Developer:
Pemberton Group
Property type:
condo
Bathrooms:
2
Bedrooms:
2
Size:
1035 sqft
Occupancy Date:
Feb 2027
Price, CAD
$2,075,990
Available
ROI
Want to own a unit? —
Investment Period: 5 years
Yearly Return on Investment in Year 5
21.76%
Cumulative Return on Investment in Year 5
97.64%
Property Price at the End of Year 5
$2,675,000
Deposit Schedule
$10,000 at Signing
Total up to 5% in 30 days
$103,800
5% in 365 days
$103,800
5% in 720 days
$103,800
5% on Occupancy
$103,800
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 | $108,000 | $114,000 | $119,000 | $126,000 | $132,000 | $139,000 | $146,000 | $154,000 | $162,000 | $170,000 | $1,370,000 |
| rent income | - | - | $23,000 | $31,000 | $33,000 | $34,000 | $35,000 | $37,000 | $39,000 | $40,000 | $272,000 |
| mortgage principal reduction | - | - | $20,000 | $28,000 | $29,000 | $30,000 | $32,000 | $33,000 | $35,000 | $36,000 | $243,000 |
| deposit interest | $5,000 | $16,000 | $3,000 | - | - | - | - | - | - | - | $24,000 |
| gst hst rebate | - | - | $24,000 | - | - | - | - | - | - | - | $24,000 |
| total income return | $113,000 | $130,000 | $189,000 | $185,000 | $194,000 | $203,000 | $213,000 | $224,000 | $235,000 | $247,000 | $1,933,000 |
Expense/ Investment
| Category | Y1 | Y2 | Y3 | Y4 | Y5 | Y6 | Y7 | Y8 | Y9 | Y10 | Total |
|---|---|---|---|---|---|---|---|---|---|---|---|
| deposit | $104,000 | $208,000 | $104,000 | - | - | - | - | - | - | - | $415,000 |
| remaining balance payment | - | - | - | - | - | - | - | - | - | - | - |
| closing cost | - | - | $116,000 | - | - | - | - | - | - | - | $116,000 |
| operating expense | - | - | $13,000 | $18,000 | $19,000 | $19,000 | $20,000 | $21,000 | $21,000 | $22,000 | $153,000 |
| mortgage payment | - | - | $76,000 | $101,000 | $101,000 | $101,000 | $101,000 | $101,000 | $101,000 | $101,000 | $783,000 |
| total expense investment | $104,000 | $208,000 | $309,000 | $119,000 | $120,000 | $120,000 | $121,000 | $122,000 | $122,000 | $123,000 | $1,466,000 |
Other
| Category | Y1 | Y2 | Y3 | Y4 | Y5 | Y6 | Y7 | Y8 | Y9 | Y10 | Total |
|---|---|---|---|---|---|---|---|---|---|---|---|
| net gain loss | $9,000 | -$77,893 | -$119,466 | $66,000 | $74,000 | $83,000 | $93,000 | $103,000 | $113,000 | $124,000 | $466,000 |
| cumulative roi | $109 | $78 | $72 | $86 | $98 | $108 | $117 | $126 | $135 | $143 | $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