Suite number:

101 - Jalir (TH)

Project:
Address:
Toronto, Ontario
Developer:
Graywood Developments
Property type:
townhouse
Floor plan:
Bathrooms:
2.5
Bedrooms:
4
Size:
1290 sqft
Occupancy Date:
Jan 2024
Price, CAD
$1,449,990
Available
ROI
Want to own a unit? —
Investment Period: 5 years
Yearly Return on Investment in Year 5

31.86%

Cumulative Return on Investment in Year 5

152.41%

Property Price at the End of Year 5

$1,868,000

Deposit Schedule
$5,000 at Signing
Total up to 15% in 9999 days
$217,499
Net Gain (Loss)
Get Expert Advice
Property Price Appreciation
Investment Details (10-Year Period)
Income/Return
CategoryY1Y2Y3Y4Y5Y6Y7Y8Y9Y10Total
property price appreciation$75,000$79,000$83,000$88,000$92,000$97,000$102,000$108,000$113,000$119,000$957,000
rent income-----------
mortgage principal reduction$48,000$20,000$21,000$22,000$23,000$24,000$26,000$27,000$28,000$30,000$270,000
deposit interest-----------
gst hst rebate-----------
total income return$123,000$100,000$105,000$110,000$116,000$122,000$128,000$134,000$141,000$149,000$1,227,000
Expense/ Investment
CategoryY1Y2Y3Y4Y5Y6Y7Y8Y9Y10Total
deposit-----------
remaining balance payment-----------
closing cost-----------
operating expense-----------
mortgage payment$73,000$73,000$73,000$73,000$73,000$73,000$73,000$73,000$73,000$73,000$726,000
total expense investment$73,000$73,000$73,000$73,000$73,000$73,000$73,000$73,000$73,000$73,000$726,000
Other
CategoryY1Y2Y3Y4Y5Y6Y7Y8Y9Y10Total
net gain loss$51,000$27,000$32,000$37,000$43,000$49,000$55,000$62,000$69,000$76,000$501,000
cumulative roi$170$154$150$151$152$155$158$161$165$169$2,000
JAC Condos
Address: Toronto, Ontario
Price Range: $640,000 - $1,550,000
Avail. suites: 11
0—4.5 bd
340—1355 SqFt