Suite number:
20
Project:
Address:
Markham, Ontario
Developer:
Tridel
Property type:
condo
Floor plan:
Bathrooms:
2.5
Bedrooms:
2
Size:
1576 sqft
Occupancy Date:
Mar 2025
Price, CAD
$2,625,000
Available
ROI
Want to own a unit? —
Investment Period: 5 years
Yearly Return on Investment in Year 5
31.56%
Cumulative Return on Investment in Year 5
145.91%
Property Price at the End of Year 5
$3,382,000
Deposit Schedule
$5 at Signing
Total up to 15% in 9999 days
$393,750
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 | $136,000 | $144,000 | $151,000 | $159,000 | $167,000 | $176,000 | $185,000 | $195,000 | $205,000 | $215,000 | $1,732,000 |
| rent income | - | - | - | - | - | - | - | - | - | - | - |
| mortgage principal reduction | $52,000 | $35,000 | $37,000 | $38,000 | $40,000 | $42,000 | $44,000 | $46,000 | $49,000 | $51,000 | $435,000 |
| deposit interest | - | - | - | - | - | - | - | - | - | - | - |
| gst hst rebate | - | - | - | - | - | - | - | - | - | - | - |
| total income return | $188,000 | $179,000 | $188,000 | $197,000 | $207,000 | $218,000 | $229,000 | $241,000 | $253,000 | $266,000 | $2,167,000 |
Expense/ Investment
| Category | Y1 | Y2 | Y3 | Y4 | Y5 | Y6 | Y7 | Y8 | Y9 | Y10 | Total |
|---|---|---|---|---|---|---|---|---|---|---|---|
| deposit | - | - | - | - | - | - | - | - | - | - | - |
| remaining balance payment | - | - | - | - | - | - | - | - | - | - | - |
| closing cost | - | - | - | - | - | - | - | - | - | - | - |
| operating expense | - | - | - | - | - | - | - | - | - | - | - |
| mortgage payment | $131,000 | $131,000 | $131,000 | $131,000 | $131,000 | $131,000 | $131,000 | $131,000 | $131,000 | $131,000 | $1,315,000 |
| total expense investment | $131,000 | $131,000 | $131,000 | $131,000 | $131,000 | $131,000 | $131,000 | $131,000 | $131,000 | $131,000 | $1,315,000 |
Other
| Category | Y1 | Y2 | Y3 | Y4 | Y5 | Y6 | Y7 | Y8 | Y9 | Y10 | Total |
|---|---|---|---|---|---|---|---|---|---|---|---|
| net gain loss | $57,000 | $47,000 | $56,000 | $66,000 | $76,000 | $87,000 | $98,000 | $110,000 | $122,000 | $135,000 | $853,000 |
| cumulative roi | $143 | $139 | $141 | $143 | $146 | $149 | $153 | $157 | $161 | $165 | $1,000 |
Royal Bayview
Address: Markham, Ontario
Price Range: $1,880,000 - $3,590,000
Avail. suites: 8
1—2.5 bd
1232—2375 SqFt