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

31.88%

Cumulative Return on Investment in Year 5

152.89%

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
CategoryY1Y2Y3Y4Y5Y6Y7Y8Y9Y10Total
property price appreciation$33,000$35,000$37,000$39,000$41,000$43,000$45,000$47,000$50,000$53,000$422,000
rent income-----------
mortgage principal reduction$22,000$9,000$9,000$10,000$10,000$11,000$11,000$12,000$12,000$13,000$120,000
deposit interest-----------
gst hst rebate-----------
total income return$55,000$44,000$46,000$49,000$51,000$54,000$56,000$59,000$62,000$66,000$543,000
Expense/ Investment
CategoryY1Y2Y3Y4Y5Y6Y7Y8Y9Y10Total
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
CategoryY1Y2Y3Y4Y5Y6Y7Y8Y9Y10Total
net gain loss$23,000$12,000$14,000$17,000$19,000$22,000$24,000$27,000$30,000$34,000$222,000
cumulative roi$172$155$151$151$153$155$158$162$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