Suite number:
B491 - Plaza
Project:
Address:
Toronto C04, Ontario
Developer:
The Gupta Group
Property type:
condo
Floor plan:
Bathrooms:
1
Bedrooms:
1
Size:
491 sqft
Occupancy Date:
Mar 2028
Price, CAD
$678,000
Available
ROI
Want to own a unit? —
Investment Period: 5 years
Yearly Return on Investment in Year 5
21.83%
Cumulative Return on Investment in Year 5
102.17%
Property Price at the End of Year 5
$873,000
Deposit Schedule
$10,000 at Signing
Total up to 5% in 30 days
$33,900
2.5% in 300 days
$16,950
2.5% in 400 days
$16,950
2.5% in 680 days
$16,950
2.5% in 750 days
$16,950
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 | $35,000 | $37,000 | $39,000 | $41,000 | $43,000 | $45,000 | $48,000 | $50,000 | $53,000 | $56,000 | $447,000 |
| rent income | - | - | - | $9,000 | $12,000 | $12,000 | $13,000 | $13,000 | $14,000 | $15,000 | $88,000 |
| mortgage principal reduction | - | - | - | $6,000 | $9,000 | $9,000 | $10,000 | $10,000 | $10,000 | $11,000 | $65,000 |
| deposit interest | -$3,702 | $5,000 | $6,000 | $983 | - | - | - | - | - | - | $8,000 |
| gst hst rebate | - | - | - | $24,000 | - | - | - | - | - | - | $24,000 |
| total income return | $31,000 | $42,000 | $45,000 | $81,000 | $64,000 | $67,000 | $70,000 | $74,000 | $77,000 | $81,000 | $633,000 |
Expense/ Investment
| Category | Y1 | Y2 | Y3 | Y4 | Y5 | Y6 | Y7 | Y8 | Y9 | Y10 | Total |
|---|---|---|---|---|---|---|---|---|---|---|---|
| deposit | $51,000 | $34,000 | $17,000 | $34,000 | - | - | - | - | - | - | $136,000 |
| remaining balance payment | - | - | - | - | - | - | - | - | - | - | - |
| closing cost | - | - | - | $61,000 | - | - | - | - | - | - | $61,000 |
| operating expense | - | - | - | $6,000 | $8,000 | $8,000 | $8,000 | $8,000 | $8,000 | $9,000 | $54,000 |
| mortgage payment | - | - | - | $25,000 | $34,000 | $34,000 | $34,000 | $34,000 | $34,000 | $34,000 | $229,000 |
| total expense investment | $51,000 | $34,000 | $17,000 | $126,000 | $42,000 | $42,000 | $42,000 | $42,000 | $42,000 | $42,000 | $479,000 |
Other
| Category | Y1 | Y2 | Y3 | Y4 | Y5 | Y6 | Y7 | Y8 | Y9 | Y10 | Total |
|---|---|---|---|---|---|---|---|---|---|---|---|
| net gain loss | -$19,396 | $8,000 | $28,000 | -$44,689 | $22,000 | $25,000 | $28,000 | $32,000 | $35,000 | $39,000 | $153,000 |
| cumulative roi | $69 | $86 | $117 | $92 | $102 | $111 | $120 | $128 | $135 | $143 | $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