Suite number:
401
Project:
Address:
Toronto C11, Ontario
Developer:
Shane Baghai
Property type:
condo
Floor plan:
Bathrooms:
2
Bedrooms:
2.5
Size:
1377 sqft
Occupancy Date:
Jun 2020
Price, CAD
$1,792,400
Available
ROI
Want to own a unit? —
Investment Period: 5 years
Yearly Return on Investment in Year 5
32.81%
Cumulative Return on Investment in Year 5
172.91%
Property Price at the End of Year 5
$2,309,000
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 | $93,000 | $98,000 | $103,000 | $108,000 | $114,000 | $120,000 | $126,000 | $133,000 | $140,000 | $147,000 | $1,183,000 |
| rent income | - | - | - | - | - | - | - | - | - | - | - |
| mortgage principal reduction | $136,000 | $29,000 | $30,000 | $32,000 | $33,000 | $35,000 | $36,000 | $38,000 | $40,000 | $42,000 | $451,000 |
| deposit interest | - | - | - | - | - | - | - | - | - | - | - |
| gst hst rebate | - | - | - | - | - | - | - | - | - | - | - |
| total income return | $229,000 | $127,000 | $133,000 | $140,000 | $147,000 | $155,000 | $163,000 | $171,000 | $180,000 | $189,000 | $1,633,000 |
Expense/ Investment
| Category | Y1 | Y2 | Y3 | Y4 | Y5 | Y6 | Y7 | Y8 | Y9 | Y10 | Total |
|---|---|---|---|---|---|---|---|---|---|---|---|
| deposit | - | - | - | - | - | - | - | - | - | - | - |
| remaining balance payment | - | - | - | - | - | - | - | - | - | - | - |
| closing cost | - | - | - | - | - | - | - | - | - | - | - |
| operating expense | - | - | - | - | - | - | - | - | - | - | - |
| mortgage payment | $90,000 | $90,000 | $90,000 | $90,000 | $90,000 | $90,000 | $90,000 | $90,000 | $90,000 | $90,000 | $898,000 |
| total expense investment | $90,000 | $90,000 | $90,000 | $90,000 | $90,000 | $90,000 | $90,000 | $90,000 | $90,000 | $90,000 | $898,000 |
Other
| Category | Y1 | Y2 | Y3 | Y4 | Y5 | Y6 | Y7 | Y8 | Y9 | Y10 | Total |
|---|---|---|---|---|---|---|---|---|---|---|---|
| net gain loss | $139,000 | $37,000 | $43,000 | $50,000 | $57,000 | $65,000 | $73,000 | $81,000 | $90,000 | $99,000 | $736,000 |
| cumulative roi | $255 | $198 | $181 | $175 | $173 | $173 | $174 | $176 | $179 | $182 | $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