Suite number:
Yorkville 75
Project:
Address:
Toronto C02, Ontario
Developer:
Metropia
Property type:
condo
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
17.69%
Cumulative Return on Investment in Year 5
82.31%
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 | $28,000 | $34,000 | $36,000 | $37,000 | $39,000 | $41,000 | $42,000 | $44,000 | $46,000 | $48,000 | $396,000 |
| mortgage principal reduction | $23,000 | $28,000 | $30,000 | $31,000 | $33,000 | $34,000 | $36,000 | $37,000 | $39,000 | $41,000 | $332,000 |
| deposit interest | $76 | - | - | - | - | - | - | - | - | - | $76 |
| gst hst rebate | $24,000 | - | - | - | - | - | - | - | - | - | $24,000 |
| total income return | $185,000 | $179,000 | $188,000 | $197,000 | $207,000 | $217,000 | $228,000 | $239,000 | $251,000 | $263,000 | $2,155,000 |
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 | $118,000 | - | - | - | - | - | - | - | - | - | $118,000 |
| operating expense | $14,000 | $18,000 | $18,000 | $19,000 | $19,000 | $20,000 | $21,000 | $21,000 | $22,000 | $23,000 | $194,000 |
| mortgage payment | $86,000 | $103,000 | $103,000 | $103,000 | $103,000 | $103,000 | $103,000 | $103,000 | $103,000 | $103,000 | $1,017,000 |
| total expense investment | $644,000 | $121,000 | $122,000 | $122,000 | $123,000 | $123,000 | $124,000 | $125,000 | $125,000 | $126,000 | $1,755,000 |
Other
| Category | Y1 | Y2 | Y3 | Y4 | Y5 | Y6 | Y7 | Y8 | Y9 | Y10 | Total |
|---|---|---|---|---|---|---|---|---|---|---|---|
| net gain loss | -$459,185 | $58,000 | $66,000 | $75,000 | $84,000 | $94,000 | $104,000 | $115,000 | $126,000 | $137,000 | $400,000 |
| cumulative roi | $26 | $43 | $58 | $71 | $82 | $93 | $103 | $112 | $121 | $130 | $839 |
11 Yorkville
Address: Toronto C02, Ontario
Price Range: $1,240,000 - $2,476,000
Avail. suites: 4
0—3.5 bd
387—1163 SqFt