Suite number:
PEM S03 (South Tower)
Project:
Address:
Toronto C02, Ontario
Developer:
Pemberton Group
Property type:
condo
Floor plan:
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
20.98%
Cumulative Return on Investment in Year 5
93.83%
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 | - | - | $25,000 | $31,000 | $33,000 | $34,000 | $36,000 | $37,000 | $39,000 | $40,000 | $275,000 |
| mortgage principal reduction | - | - | $21,000 | $27,000 | $28,000 | $29,000 | $31,000 | $32,000 | $34,000 | $35,000 | $237,000 |
| deposit interest | -$6 | $16,000 | $2,000 | - | - | - | - | - | - | - | $18,000 |
| gst hst rebate | - | - | $24,000 | - | - | - | - | - | - | - | $24,000 |
| total income return | $108,000 | $130,000 | $192,000 | $184,000 | $193,000 | $202,000 | $213,000 | $223,000 | $234,000 | $246,000 | $1,925,000 |
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 | - | - | $117,000 | - | - | - | - | - | - | - | $117,000 |
| operating expense | - | - | $15,000 | $18,000 | $18,000 | $19,000 | $19,000 | $20,000 | $20,000 | $21,000 | $150,000 |
| mortgage payment | - | - | $87,000 | $104,000 | $104,000 | $104,000 | $104,000 | $104,000 | $104,000 | $104,000 | $814,000 |
| total expense investment | $104,000 | $208,000 | $322,000 | $122,000 | $122,000 | $123,000 | $123,000 | $124,000 | $124,000 | $125,000 | $1,497,000 |
Other
| Category | Y1 | Y2 | Y3 | Y4 | Y5 | Y6 | Y7 | Y8 | Y9 | Y10 | Total |
|---|---|---|---|---|---|---|---|---|---|---|---|
| net gain loss | $4,000 | -$77,878 | -$130,746 | $62,000 | $70,000 | $80,000 | $89,000 | $100,000 | $110,000 | $122,000 | $428,000 |
| cumulative roi | $104 | $76 | $69 | $83 | $94 | $104 | $113 | $122 | $130 | $138 | $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