Suite number:
PEM S11 (South Tower)
Project:
Address:
Toronto C02, Ontario
Developer:
Pemberton Group
Property type:
condo
Bathrooms:
2
Bedrooms:
2
Size:
680 sqft
Occupancy Date:
Feb 2027
Price, CAD
$1,429,990
Available
ROI
Want to own a unit? —
Investment Period: 5 years
Yearly Return on Investment in Year 5
21.30%
Cumulative Return on Investment in Year 5
97.00%
Property Price at the End of Year 5
$1,842,000
Deposit Schedule
$10,000 at Signing
Total up to 5% in 30 days
$71,500
5% in 365 days
$71,500
5% in 720 days
$71,500
5% on Occupancy
$71,500
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 | $74,000 | $78,000 | $82,000 | $87,000 | $91,000 | $96,000 | $101,000 | $106,000 | $112,000 | $117,000 | $944,000 |
| rent income | - | - | $15,000 | $21,000 | $21,000 | $22,000 | $23,000 | $24,000 | $25,000 | $26,000 | $179,000 |
| mortgage principal reduction | - | - | $14,000 | $19,000 | $20,000 | $21,000 | $22,000 | $23,000 | $24,000 | $25,000 | $167,000 |
| deposit interest | $3,000 | $11,000 | $2,000 | - | - | - | - | - | - | - | $17,000 |
| gst hst rebate | - | - | $24,000 | - | - | - | - | - | - | - | $24,000 |
| total income return | $78,000 | $89,000 | $137,000 | $126,000 | $132,000 | $139,000 | $146,000 | $153,000 | $161,000 | $169,000 | $1,330,000 |
Expense/ Investment
| Category | Y1 | Y2 | Y3 | Y4 | Y5 | Y6 | Y7 | Y8 | Y9 | Y10 | Total |
|---|---|---|---|---|---|---|---|---|---|---|---|
| deposit | $71,000 | $143,000 | $71,000 | - | - | - | - | - | - | - | $286,000 |
| remaining balance payment | - | - | - | - | - | - | - | - | - | - | - |
| closing cost | - | - | $89,000 | - | - | - | - | - | - | - | $89,000 |
| operating expense | - | - | $9,000 | $12,000 | $12,000 | $13,000 | $13,000 | $14,000 | $14,000 | $15,000 | $102,000 |
| mortgage payment | - | - | $52,000 | $70,000 | $70,000 | $70,000 | $70,000 | $70,000 | $70,000 | $70,000 | $539,000 |
| total expense investment | $71,000 | $143,000 | $222,000 | $82,000 | $82,000 | $82,000 | $83,000 | $83,000 | $84,000 | $84,000 | $1,016,000 |
Other
| Category | Y1 | Y2 | Y3 | Y4 | Y5 | Y6 | Y7 | Y8 | Y9 | Y10 | Total |
|---|---|---|---|---|---|---|---|---|---|---|---|
| net gain loss | $6,000 | -$53,655 | -$84,690 | $45,000 | $50,000 | $57,000 | $63,000 | $70,000 | $77,000 | $85,000 | $314,000 |
| cumulative roi | $109 | $78 | $72 | $86 | $97 | $107 | $116 | $125 | $133 | $141 | $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