Suite number:
121
Project:
Address:
Markham, Ontario
Developer:
Tridel
Property type:
condo
Floor plan:
Bathrooms:
2.5
Bedrooms:
2
Size:
1438 sqft
Occupancy Date:
Mar 2025
Price, CAD
$2,425,000
Available
ROI
Want to own a unit? —
Investment Period: 5 years
Yearly Return on Investment in Year 5
18.18%
Cumulative Return on Investment in Year 5
84.34%
Property Price at the End of Year 5
$3,124,000
Deposit Schedule
$5 at Signing
Total up to 15% in 9999 days
$363,750
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 | $126,000 | $133,000 | $140,000 | $147,000 | $154,000 | $162,000 | $171,000 | $180,000 | $189,000 | $199,000 | $1,600,000 |
| rent income | $35,000 | $44,000 | $45,000 | $47,000 | $49,000 | $52,000 | $54,000 | $56,000 | $59,000 | $61,000 | $502,000 |
| mortgage principal reduction | $25,000 | $31,000 | $33,000 | $34,000 | $36,000 | $38,000 | $39,000 | $41,000 | $43,000 | $46,000 | $366,000 |
| deposit interest | $795 | - | - | - | - | - | - | - | - | - | $795 |
| gst hst rebate | $24,000 | - | - | - | - | - | - | - | - | - | $24,000 |
| total income return | $210,000 | $207,000 | $218,000 | $228,000 | $240,000 | $252,000 | $264,000 | $277,000 | $291,000 | $305,000 | $2,493,000 |
Expense/ Investment
| Category | Y1 | Y2 | Y3 | Y4 | Y5 | Y6 | Y7 | Y8 | Y9 | Y10 | Total |
|---|---|---|---|---|---|---|---|---|---|---|---|
| deposit | $364,000 | - | - | - | - | - | - | - | - | - | $364,000 |
| remaining balance payment | $121,000 | - | - | - | - | - | - | - | - | - | $121,000 |
| closing cost | $88,000 | - | - | - | - | - | - | - | - | - | $88,000 |
| operating expense | $19,000 | $24,000 | $24,000 | $25,000 | $25,000 | $26,000 | $26,000 | $27,000 | $28,000 | $28,000 | $253,000 |
| mortgage payment | $101,000 | $121,000 | $121,000 | $121,000 | $121,000 | $121,000 | $121,000 | $121,000 | $121,000 | $121,000 | $1,194,000 |
| total expense investment | $693,000 | $145,000 | $146,000 | $146,000 | $147,000 | $147,000 | $148,000 | $149,000 | $149,000 | $150,000 | $2,020,000 |
Other
| Category | Y1 | Y2 | Y3 | Y4 | Y5 | Y6 | Y7 | Y8 | Y9 | Y10 | Total |
|---|---|---|---|---|---|---|---|---|---|---|---|
| net gain loss | -$482,730 | $62,000 | $72,000 | $82,000 | $93,000 | $104,000 | $116,000 | $129,000 | $142,000 | $156,000 | $474,000 |
| cumulative roi | $27 | $45 | $60 | $73 | $84 | $95 | $105 | $114 | $123 | $132 | $858 |
Royal Bayview
Address: Markham, Ontario
Price Range: $1,830,000 - $2,975,000
Avail. suites: 6
1—2.5 bd
1232—2121 SqFt