Suite number:

PEM S10 (South Tower)

Address:
Toronto C02, Ontario
Developer:
Pemberton Group
Property type:
condo
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

21.26%

Cumulative Return on Investment in Year 5

96.63%

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
CategoryY1Y2Y3Y4Y5Y6Y7Y8Y9Y10Total
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--$15,000$20,000$21,000$22,000$23,000$24,000$25,000$26,000$175,000
mortgage principal reduction--$14,000$20,000$21,000$22,000$23,000$24,000$25,000$26,000$176,000
deposit interest$4,000$12,000$2,000-------$17,000
gst hst rebate--$24,000-------$24,000
total income return$81,000$94,000$142,000$131,000$137,000$144,000$151,000$159,000$167,000$175,000$1,382,000
Expense/ Investment
CategoryY1Y2Y3Y4Y5Y6Y7Y8Y9Y10Total
deposit$75,000$150,000$75,000-------$300,000
remaining balance payment-----------
closing cost--$92,000-------$92,000
operating expense--$9,000$12,000$13,000$13,000$13,000$14,000$14,000$15,000$102,000
mortgage payment--$55,000$73,000$73,000$73,000$73,000$73,000$73,000$73,000$566,000
total expense investment$75,000$150,000$231,000$85,000$86,000$86,000$86,000$87,000$87,000$88,000$1,061,000
Other
CategoryY1Y2Y3Y4Y5Y6Y7Y8Y9Y10Total
net gain loss$6,000-$56,319-$89,164$46,000$52,000$58,000$65,000$72,000$80,000$88,000$322,000
cumulative roi$109$78$72$85$97$107$116$124$132$140$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