Suite number:
Yorkville 76
Project:
Address:
Toronto C02, Ontario
Developer:
Metropia
Property type:
condo
Bathrooms:
1
Bedrooms:
1
Size:
477 sqft
Occupancy Date:
Jan 2025
Price, CAD
$1,239,990
Available
ROI
Want to own a unit? —
Investment Period: 5 years
Yearly Return on Investment in Year 5
16.28%
Cumulative Return on Investment in Year 5
77.42%
Property Price at the End of Year 5
$1,597,000
Deposit Schedule
$10,000 at Signing
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 | $64,000 | $68,000 | $71,000 | $75,000 | $79,000 | $83,000 | $87,000 | $92,000 | $97,000 | $102,000 | $818,000 |
| rent income | $9,000 | $12,000 | $12,000 | $13,000 | $13,000 | $14,000 | $14,000 | $15,000 | $16,000 | $16,000 | $133,000 |
| mortgage principal reduction | $13,000 | $17,000 | $17,000 | $18,000 | $19,000 | $20,000 | $21,000 | $22,000 | $23,000 | $24,000 | $193,000 |
| deposit interest | $76 | - | - | - | - | - | - | - | - | - | $76 |
| gst hst rebate | $24,000 | - | - | - | - | - | - | - | - | - | $24,000 |
| total income return | $111,000 | $96,000 | $101,000 | $106,000 | $111,000 | $117,000 | $122,000 | $129,000 | $135,000 | $142,000 | $1,169,000 |
Expense/ Investment
| Category | Y1 | Y2 | Y3 | Y4 | Y5 | Y6 | Y7 | Y8 | Y9 | Y10 | Total |
|---|---|---|---|---|---|---|---|---|---|---|---|
| deposit | $10,000 | - | - | - | - | - | - | - | - | - | $10,000 |
| remaining balance payment | $238,000 | - | - | - | - | - | - | - | - | - | $238,000 |
| closing cost | $82,000 | - | - | - | - | - | - | - | - | - | $82,000 |
| operating expense | $7,000 | $9,000 | $9,000 | $9,000 | $10,000 | $10,000 | $10,000 | $11,000 | $11,000 | $11,000 | $98,000 |
| mortgage payment | $50,000 | $60,000 | $60,000 | $60,000 | $60,000 | $60,000 | $60,000 | $60,000 | $60,000 | $60,000 | $593,000 |
| total expense investment | $387,000 | $69,000 | $69,000 | $70,000 | $70,000 | $70,000 | $71,000 | $71,000 | $71,000 | $72,000 | $1,020,000 |
Other
| Category | Y1 | Y2 | Y3 | Y4 | Y5 | Y6 | Y7 | Y8 | Y9 | Y10 | Total |
|---|---|---|---|---|---|---|---|---|---|---|---|
| net gain loss | -$276,054 | $27,000 | $31,000 | $36,000 | $41,000 | $46,000 | $52,000 | $58,000 | $64,000 | $70,000 | $149,000 |
| cumulative roi | $27 | $43 | $56 | $68 | $77 | $86 | $95 | $103 | $110 | $117 | $783 |
11 Yorkville
Address: Toronto C02, Ontario
Price Range: $1,240,000 - $2,476,000
Avail. suites: 4
0—3.5 bd
387—1163 SqFt