Suite number:
PEM S10 (South Tower)
Project:
Address:
Toronto C02, Ontario
Developer:
Pemberton Group
Property type:
condo
Floor plan:
Bathrooms:
2
Bedrooms:
2
Size:
665 sqft
Occupancy Date:
Feb 2027
Price, CAD
$1,500,990
Available
ROI
Want to own a unit? —
Investment Period: 5 years
Yearly Return on Investment in Year 5
20.49%
Cumulative Return on Investment in Year 5
92.83%
Property Price at the End of Year 5
$1,934,000
Deposit Schedule
$10,000 at Signing
Total up to 5% in 30 days
$75,050
5% in 365 days
$75,050
5% in 720 days
$75,050
5% on Occupancy
$75,050
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 | $78,000 | $82,000 | $86,000 | $91,000 | $96,000 | $101,000 | $106,000 | $111,000 | $117,000 | $123,000 | $991,000 |
| rent income | - | - | $16,000 | $20,000 | $21,000 | $22,000 | $23,000 | $24,000 | $25,000 | $26,000 | $177,000 |
| mortgage principal reduction | - | - | $15,000 | $19,000 | $20,000 | $21,000 | $22,000 | $23,000 | $24,000 | $26,000 | $172,000 |
| deposit interest | -$4 | $12,000 | $1,000 | - | - | - | - | - | - | - | $13,000 |
| gst hst rebate | - | - | $24,000 | - | - | - | - | - | - | - | $24,000 |
| total income return | $78,000 | $94,000 | $143,000 | $130,000 | $137,000 | $144,000 | $151,000 | $158,000 | $166,000 | $175,000 | $1,376,000 |
Expense/ Investment
| Category | Y1 | Y2 | Y3 | Y4 | Y5 | Y6 | Y7 | Y8 | Y9 | Y10 | Total |
|---|---|---|---|---|---|---|---|---|---|---|---|
| deposit | $75,000 | $150,000 | $75,000 | - | - | - | - | - | - | - | $300,000 |
| remaining balance payment | - | - | - | - | - | - | - | - | - | - | - |
| closing cost | - | - | $93,000 | - | - | - | - | - | - | - | $93,000 |
| operating expense | - | - | $10,000 | $12,000 | $12,000 | $13,000 | $13,000 | $13,000 | $14,000 | $14,000 | $101,000 |
| mortgage payment | - | - | $63,000 | $75,000 | $75,000 | $75,000 | $75,000 | $75,000 | $75,000 | $75,000 | $589,000 |
| total expense investment | $75,000 | $150,000 | $241,000 | $87,000 | $88,000 | $88,000 | $88,000 | $88,000 | $89,000 | $89,000 | $1,083,000 |
Other
| Category | Y1 | Y2 | Y3 | Y4 | Y5 | Y6 | Y7 | Y8 | Y9 | Y10 | Total |
|---|---|---|---|---|---|---|---|---|---|---|---|
| net gain loss | $3,000 | -$56,308 | -$97,861 | $43,000 | $49,000 | $56,000 | $63,000 | $70,000 | $78,000 | $86,000 | $293,000 |
| cumulative roi | $104 | $76 | $69 | $82 | $93 | $102 | $111 | $119 | $127 | $135 | $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