Suite number:
C539 - Fairways
Project:
Address:
Toronto C04, Ontario
Developer:
The Gupta Group
Property type:
condo
Floor plan:
Bathrooms:
Bedrooms:
1.5
Size:
539 sqft
Occupancy Date:
Mar 2028
Price, CAD
$811,000
Available
ROI
Want to own a unit? —
Investment Period: 5 years
Yearly Return on Investment in Year 5
23.05%
Cumulative Return on Investment in Year 5
106.16%
Property Price at the End of Year 5
$1,045,000
Deposit Schedule
$10,000 at Signing
Total up to 5% in 30 days
$40,550
2.5% in 300 days
$20,275
2.5% in 400 days
$20,275
2.5% in 680 days
$20,275
2.5% in 750 days
$20,275
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 | $42,000 | $44,000 | $47,000 | $49,000 | $52,000 | $54,000 | $57,000 | $60,000 | $63,000 | $67,000 | $535,000 |
| rent income | - | - | - | $14,000 | $19,000 | $20,000 | $21,000 | $22,000 | $23,000 | $24,000 | $144,000 |
| mortgage principal reduction | - | - | - | $7,000 | $10,000 | $11,000 | $11,000 | $12,000 | $13,000 | $13,000 | $78,000 |
| deposit interest | -$4,428 | $6,000 | $8,000 | $1,000 | - | - | - | - | - | - | $10,000 |
| gst hst rebate | - | - | - | $24,000 | - | - | - | - | - | - | $24,000 |
| total income return | $38,000 | $50,000 | $54,000 | $96,000 | $81,000 | $85,000 | $90,000 | $94,000 | $99,000 | $104,000 | $791,000 |
Expense/ Investment
| Category | Y1 | Y2 | Y3 | Y4 | Y5 | Y6 | Y7 | Y8 | Y9 | Y10 | Total |
|---|---|---|---|---|---|---|---|---|---|---|---|
| deposit | $61,000 | $41,000 | $20,000 | $41,000 | - | - | - | - | - | - | $162,000 |
| remaining balance payment | - | - | - | - | - | - | - | - | - | - | - |
| closing cost | - | - | - | $66,000 | - | - | - | - | - | - | $66,000 |
| operating expense | - | - | - | $7,000 | $9,000 | $9,000 | $10,000 | $10,000 | $10,000 | $10,000 | $65,000 |
| mortgage payment | - | - | - | $30,000 | $41,000 | $41,000 | $41,000 | $41,000 | $41,000 | $41,000 | $274,000 |
| total expense investment | $61,000 | $41,000 | $20,000 | $144,000 | $50,000 | $50,000 | $50,000 | $50,000 | $51,000 | $51,000 | $567,000 |
Other
| Category | Y1 | Y2 | Y3 | Y4 | Y5 | Y6 | Y7 | Y8 | Y9 | Y10 | Total |
|---|---|---|---|---|---|---|---|---|---|---|---|
| net gain loss | -$23,201 | $9,000 | $34,000 | -$47,825 | $32,000 | $35,000 | $39,000 | $44,000 | $48,000 | $53,000 | $224,000 |
| cumulative roi | $69 | $86 | $117 | $94 | $106 | $117 | $128 | $138 | $148 | $157 | $1,000 |
Yonge City Square Residences
Address: Toronto C04, Ontario
Price Range: $651,000 - $3,423,000
Avail. suites: 32
0—3 bd
331—1850 SqFt