Suite number:
2104 - Jasmine
Project:
Address:
Toronto, Ontario
Developer:
Graywood Developments
Property type:
condo
Floor plan:
Bathrooms:
1
Bedrooms:
0
Size:
340 sqft
Occupancy Date:
Jan 2024
Price, CAD
$639,990
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
$825,000
Deposit Schedule
$5,000 at Signing
Total up to 15% in 9999 days
$95,999
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 | $33,000 | $35,000 | $37,000 | $39,000 | $41,000 | $43,000 | $45,000 | $47,000 | $50,000 | $53,000 | $423,000 |
| rent income | - | - | - | - | - | - | - | - | - | - | - |
| mortgage principal reduction | $21,000 | $9,000 | $9,000 | $10,000 | $10,000 | $11,000 | $11,000 | $12,000 | $12,000 | $13,000 | $119,000 |
| deposit interest | - | - | - | - | - | - | - | - | - | - | - |
| gst hst rebate | - | - | - | - | - | - | - | - | - | - | - |
| total income return | $54,000 | $44,000 | $46,000 | $49,000 | $51,000 | $54,000 | $56,000 | $59,000 | $62,000 | $66,000 | $542,000 |
Expense/ Investment
| Category | Y1 | Y2 | Y3 | Y4 | Y5 | Y6 | Y7 | Y8 | Y9 | Y10 | Total |
|---|---|---|---|---|---|---|---|---|---|---|---|
| deposit | - | - | - | - | - | - | - | - | - | - | - |
| remaining balance payment | - | - | - | - | - | - | - | - | - | - | - |
| closing cost | - | - | - | - | - | - | - | - | - | - | - |
| operating expense | - | - | - | - | - | - | - | - | - | - | - |
| mortgage payment | $32,000 | $32,000 | $32,000 | $32,000 | $32,000 | $32,000 | $32,000 | $32,000 | $32,000 | $32,000 | $320,000 |
| total expense investment | $32,000 | $32,000 | $32,000 | $32,000 | $32,000 | $32,000 | $32,000 | $32,000 | $32,000 | $32,000 | $320,000 |
Other
| Category | Y1 | Y2 | Y3 | Y4 | Y5 | Y6 | Y7 | Y8 | Y9 | Y10 | Total |
|---|---|---|---|---|---|---|---|---|---|---|---|
| net gain loss | $22,000 | $12,000 | $14,000 | $17,000 | $19,000 | $22,000 | $24,000 | $27,000 | $30,000 | $34,000 | $221,000 |
| 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