Suite number:
Yorkville 75
Project:
Address:
Toronto C02, Ontario
Developer:
Metropia
Property type:
condo
Floor plan:
Bathrooms:
2
Bedrooms:
2.5
Size:
945 sqft
Occupancy Date:
Jan 2025
Price, CAD
$2,125,990
Available
ROI
Want to own a unit? —
Investment Period: 5 years
Yearly Return on Investment in Year 5
17.29%
Cumulative Return on Investment in Year 5
80.42%
Property Price at the End of Year 5
$2,739,000
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 | $110,000 | $116,000 | $122,000 | $129,000 | $135,000 | $142,000 | $150,000 | $158,000 | $166,000 | $174,000 | $1,403,000 |
| rent income | $27,000 | $34,000 | $36,000 | $37,000 | $39,000 | $40,000 | $42,000 | $44,000 | $46,000 | $48,000 | $394,000 |
| mortgage principal reduction | $22,000 | $27,000 | $29,000 | $30,000 | $31,000 | $33,000 | $35,000 | $36,000 | $38,000 | $40,000 | $321,000 |
| deposit interest | $76 | - | - | - | - | - | - | - | - | - | $76 |
| gst hst rebate | $24,000 | - | - | - | - | - | - | - | - | - | $24,000 |
| total income return | $184,000 | $178,000 | $187,000 | $196,000 | $206,000 | $216,000 | $227,000 | $238,000 | $250,000 | $262,000 | $2,142,000 |
Expense/ Investment
| Category | Y1 | Y2 | Y3 | Y4 | Y5 | Y6 | Y7 | Y8 | Y9 | Y10 | Total |
|---|---|---|---|---|---|---|---|---|---|---|---|
| deposit | $10,000 | - | - | - | - | - | - | - | - | - | $10,000 |
| remaining balance payment | $415,000 | - | - | - | - | - | - | - | - | - | $415,000 |
| closing cost | $120,000 | - | - | - | - | - | - | - | - | - | $120,000 |
| operating expense | $14,000 | $17,000 | $18,000 | $18,000 | $19,000 | $19,000 | $20,000 | $20,000 | $20,000 | $21,000 | $187,000 |
| mortgage payment | $89,000 | $106,000 | $106,000 | $106,000 | $106,000 | $106,000 | $106,000 | $106,000 | $106,000 | $106,000 | $1,047,000 |
| total expense investment | $648,000 | $124,000 | $124,000 | $125,000 | $125,000 | $126,000 | $126,000 | $126,000 | $127,000 | $127,000 | $1,779,000 |
Other
| Category | Y1 | Y2 | Y3 | Y4 | Y5 | Y6 | Y7 | Y8 | Y9 | Y10 | Total |
|---|---|---|---|---|---|---|---|---|---|---|---|
| net gain loss | -$464,366 | $54,000 | $62,000 | $71,000 | $80,000 | $90,000 | $101,000 | $111,000 | $123,000 | $135,000 | $363,000 |
| cumulative roi | $25 | $43 | $57 | $69 | $80 | $91 | $100 | $109 | $118 | $127 | $820 |
11 Yorkville
Address: Toronto C02, Ontario
Price Range: $1,240,000 - $2,476,000
Avail. suites: 4
0—3.5 bd
387—1163 SqFt