Suite number:
121
Project:
Address:
Markham, Ontario
Developer:
Tridel
Property type:
condo
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
18.87%
Cumulative Return on Investment in Year 5
87.15%
Property Price at the End of Year 5
$3,124,000
Deposit Schedule
$5 at Signing
Total up to 15% in 10634 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 | $28,000 | $43,000 | $45,000 | $47,000 | $49,000 | $51,000 | $53,000 | $56,000 | $58,000 | $61,000 | $492,000 |
| mortgage principal reduction | $21,000 | $32,000 | $34,000 | $35,000 | $37,000 | $39,000 | $40,000 | $42,000 | $44,000 | $46,000 | $370,000 |
| deposit interest | $2,000 | - | - | - | - | - | - | - | - | - | $2,000 |
| gst hst rebate | $24,000 | - | - | - | - | - | - | - | - | - | $24,000 |
| total income return | $200,000 | $208,000 | $218,000 | $229,000 | $240,000 | $252,000 | $265,000 | $278,000 | $291,000 | $306,000 | $2,488,000 |
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 | $86,000 | - | - | - | - | - | - | - | - | - | $86,000 |
| operating expense | $15,000 | $24,000 | $24,000 | $25,000 | $26,000 | $27,000 | $28,000 | $29,000 | $29,000 | $30,000 | $258,000 |
| mortgage payment | $79,000 | $118,000 | $118,000 | $118,000 | $118,000 | $118,000 | $118,000 | $118,000 | $118,000 | $118,000 | $1,140,000 |
| total expense investment | $665,000 | $142,000 | $142,000 | $143,000 | $144,000 | $145,000 | $146,000 | $147,000 | $147,000 | $148,000 | $1,969,000 |
Other
| Category | Y1 | Y2 | Y3 | Y4 | Y5 | Y6 | Y7 | Y8 | Y9 | Y10 | Total |
|---|---|---|---|---|---|---|---|---|---|---|---|
| net gain loss | -$465,066 | $66,000 | $76,000 | $86,000 | $96,000 | $107,000 | $119,000 | $131,000 | $144,000 | $157,000 | $519,000 |
| cumulative roi | $27 | $46 | $62 | $75 | $87 | $98 | $108 | $118 | $127 | $136 | $885 |
Royal Bayview
Address: Markham, Ontario
Price Range: $1,830,000 - $3,200,000
Avail. suites: 7
1—2.5 bd
1232—2121 SqFt