Suite number:
B441 - Fairways (N)
Project:
Address:
Toronto C04, Ontario
Developer:
The Gupta Group
Property type:
condo
Floor plan:
Bathrooms:
1
Bedrooms:
1
Size:
441 sqft
Occupancy Date:
Mar 2028
Price, CAD
$708,000
Available
ROI
12,96%
Monthly Expenses
- condo fees— $331
- property taxes— $177
- property management— $53
- repairs and maintenance— $26
Total: $587
Want to own a unit? —
Investment Period: 5 years
Yearly Return on Investment in Year 5
21.82%
Cumulative Return on Investment in Year 5
101.73%
Property Price at the End of Year 5
$912,000
Deposit Schedule
$10,000 at Signing
Total up to 5% in 30 days
$35,400
2.5% in 300 days
$17,700
2.5% in 400 days
$17,700
2.5% in 680 days
$17,700
2.5% in 750 days
$17,700
Net Gain (Loss)
- Net Gain Loss
Get Expert Advice
Property Price Appreciation
- 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 | $37,000 | $39,000 | $41,000 | $43,000 | $45,000 | $47,000 | $50,000 | $52,000 | $55,000 | $58,000 | $467,000 |
| rent income | - | - | - | $8,000 | $11,000 | $11,000 | $12,000 | $12,000 | $13,000 | $13,000 | $79,000 |
| mortgage principal reduction | - | - | - | $7,000 | $9,000 | $9,000 | $10,000 | $10,000 | $11,000 | $11,000 | $68,000 |
| deposit interest | -$3,866 | $5,000 | $7,000 | $1,000 | - | - | - | - | - | - | $9,000 |
| gst hst rebate | - | - | - | $24,000 | - | - | - | - | - | - | $24,000 |
| total income return | $33,000 | $44,000 | $47,000 | $82,000 | $65,000 | $68,000 | $71,000 | $75,000 | $79,000 | $83,000 | $647,000 |
Expense/ Investment
| Category | Y1 | Y2 | Y3 | Y4 | Y5 | Y6 | Y7 | Y8 | Y9 | Y10 | Total |
|---|---|---|---|---|---|---|---|---|---|---|---|
| deposit | $53,000 | $35,000 | $18,000 | $35,000 | - | - | - | - | - | - | $142,000 |
| remaining balance payment | - | - | - | - | - | - | - | - | - | - | - |
| closing cost | - | - | - | $62,000 | - | - | - | - | - | - | $62,000 |
| operating expense | - | - | - | $5,000 | $7,000 | $7,000 | $7,000 | $8,000 | $8,000 | $8,000 | $51,000 |
| mortgage payment | - | - | - | $27,000 | $35,000 | $35,000 | $35,000 | $35,000 | $35,000 | $35,000 | $239,000 |
| total expense investment | $53,000 | $35,000 | $18,000 | $129,000 | $43,000 | $43,000 | $43,000 | $43,000 | $43,000 | $43,000 | $493,000 |
Other
| Category | Y1 | Y2 | Y3 | Y4 | Y5 | Y6 | Y7 | Y8 | Y9 | Y10 | Total |
|---|---|---|---|---|---|---|---|---|---|---|---|
| net gain loss | -$20,255 | $8,000 | $30,000 | -$46,907 | $22,000 | $25,000 | $29,000 | $32,000 | $35,000 | $39,000 | $153,000 |
| cumulative roi | $69 | $86 | $117 | $92 | $102 | $111 | $119 | $126 | $134 | $141 | $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
Proforma Calculator
80% of Original Price
Options for changing mortgage terms
The rental rate per square foot.