Suite number:
401
Project:
Address:
Toronto C11, Ontario
Developer:
Shane Baghai
Property type:
condo
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
33.93%
Cumulative Return on Investment in Year 5
179.35%
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 | $139,000 | $30,000 | $31,000 | $32,000 | $34,000 | $35,000 | $37,000 | $39,000 | $40,000 | $42,000 | $459,000 |
| deposit interest | - | - | - | - | - | - | - | - | - | - | - |
| gst hst rebate | - | - | - | - | - | - | - | - | - | - | - |
| total income return | $232,000 | $128,000 | $134,000 | $141,000 | $148,000 | $155,000 | $163,000 | $172,000 | $180,000 | $189,000 | $1,642,000 |
Expense/ Investment
| Category | Y1 | Y2 | Y3 | Y4 | Y5 | Y6 | Y7 | Y8 | Y9 | Y10 | Total |
|---|---|---|---|---|---|---|---|---|---|---|---|
| deposit | - | - | - | - | - | - | - | - | - | - | - |
| remaining balance payment | - | - | - | - | - | - | - | - | - | - | - |
| closing cost | - | - | - | - | - | - | - | - | - | - | - |
| operating expense | - | - | - | - | - | - | - | - | - | - | - |
| mortgage payment | $87,000 | $87,000 | $87,000 | $87,000 | $87,000 | $87,000 | $87,000 | $87,000 | $87,000 | $87,000 | $872,000 |
| total expense investment | $87,000 | $87,000 | $87,000 | $87,000 | $87,000 | $87,000 | $87,000 | $87,000 | $87,000 | $87,000 | $872,000 |
Other
| Category | Y1 | Y2 | Y3 | Y4 | Y5 | Y6 | Y7 | Y8 | Y9 | Y10 | Total |
|---|---|---|---|---|---|---|---|---|---|---|---|
| net gain loss | $144,000 | $40,000 | $47,000 | $54,000 | $61,000 | $68,000 | $76,000 | $84,000 | $93,000 | $102,000 | $770,000 |
| cumulative roi | $266 | $206 | $189 | $182 | $179 | $179 | $180 | $182 | $185 | $188 | $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