Suite number:
101 Jalir Th
Project:
Address:
Toronto C08, Ontario
Developer:
Graywood Developments
Property type:
townhouse
Bathrooms:
2.5
Bedrooms:
4
Size:
1290 sqft
Occupancy Date:
Sep 2024
Price, CAD
$1,449,990
Available
ROI
Want to own a unit? —
Investment Period: 5 years
Yearly Return on Investment in Year 5
35.62%
Cumulative Return on Investment in Year 5
169.82%
Property Price at the End of Year 5
$1,868,000
Deposit Schedule
$5,000 at Signing
Total up to 15% in 10029 days
$212,499
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 | $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 | $22,000 | $21,000 | $22,000 | $23,000 | $24,000 | $25,000 | $26,000 | $27,000 | $28,000 | $29,000 | $249,000 |
| deposit interest | - | - | - | - | - | - | - | - | - | - | - |
| gst hst rebate | $24,000 | - | - | - | - | - | - | - | - | - | $24,000 |
| total income return | $121,000 | $101,000 | $106,000 | $111,000 | $116,000 | $122,000 | $128,000 | $135,000 | $141,000 | $148,000 | $1,230,000 |
Expense/ Investment
| Category | Y1 | Y2 | Y3 | Y4 | Y5 | Y6 | Y7 | Y8 | Y9 | Y10 | Total |
|---|---|---|---|---|---|---|---|---|---|---|---|
| deposit | - | - | - | - | - | - | - | - | - | - | - |
| remaining balance payment | - | - | - | - | - | - | - | - | - | - | - |
| closing cost | - | - | - | - | - | - | - | - | - | - | - |
| operating expense | - | - | - | - | - | - | - | - | - | - | - |
| mortgage payment | $66,000 | $66,000 | $66,000 | $66,000 | $66,000 | $66,000 | $66,000 | $66,000 | $66,000 | $66,000 | $665,000 |
| total expense investment | $66,000 | $66,000 | $66,000 | $66,000 | $66,000 | $66,000 | $66,000 | $66,000 | $66,000 | $66,000 | $665,000 |
Other
| Category | Y1 | Y2 | Y3 | Y4 | Y5 | Y6 | Y7 | Y8 | Y9 | Y10 | Total |
|---|---|---|---|---|---|---|---|---|---|---|---|
| net gain loss | $55,000 | $34,000 | $39,000 | $44,000 | $50,000 | $56,000 | $62,000 | $68,000 | $75,000 | $82,000 | $565,000 |
| cumulative roi | $199 | $174 | $169 | $168 | $170 | $172 | $175 | $179 | $182 | $187 | $2,000 |
Full of street-savvy style on the outside and unique amenities inside that redefine downtown condo living. Cool and connected to the downtown core – get to school or work in a blink, live life at one of the best neighbourhoods that downtown Toronto h...
Address: Toronto C08, Ontario
Price Range: $640,000 - $1,550,000
Avail. suites: 15
0—4.5 bd
340—1355 SqFt