Suite number:
Suite 02(BF) - Tower 2
Project:
Address:
Markham, Ontario
Developer:
Metropia
Property type:
condo
Floor plan:
Bathrooms:
2
Bedrooms:
2
Size:
779 sqft
Occupancy Date:
Mar 2028
Price, CAD
$928,900
Available
ROI
Want to own a unit? —
Investment Period: 5 years
Yearly Return on Investment in Year 5
22.56%
Cumulative Return on Investment in Year 5
104.90%
Property Price at the End of Year 5
$1,197,000
Deposit Schedule
$10,000 at Signing
Total up to 5% in 30 days
$46,445
5% in 365 days
$46,445
5% in 620 days
$46,445
5% on Occupancy
$46,445
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 | $48,000 | $51,000 | $53,000 | $56,000 | $59,000 | $62,000 | $65,000 | $69,000 | $72,000 | $76,000 | $613,000 |
| rent income | - | - | $13,000 | $23,000 | $24,000 | $25,000 | $27,000 | $28,000 | $29,000 | $30,000 | $199,000 |
| mortgage principal reduction | - | - | $7,000 | $12,000 | $12,000 | $13,000 | $14,000 | $14,000 | $15,000 | $16,000 | $102,000 |
| deposit interest | -$3 | $7,000 | $3,000 | - | - | - | - | - | - | - | $10,000 |
| gst hst rebate | - | - | $24,000 | - | - | - | - | - | - | - | $24,000 |
| total income return | $48,000 | $58,000 | $100,000 | $91,000 | $96,000 | $101,000 | $106,000 | $111,000 | $116,000 | $122,000 | $949,000 |
Expense/ Investment
| Category | Y1 | Y2 | Y3 | Y4 | Y5 | Y6 | Y7 | Y8 | Y9 | Y10 | Total |
|---|---|---|---|---|---|---|---|---|---|---|---|
| deposit | $46,000 | $93,000 | $46,000 | - | - | - | - | - | - | - | $186,000 |
| remaining balance payment | - | - | - | - | - | - | - | - | - | - | - |
| closing cost | - | - | $56,000 | - | - | - | - | - | - | - | $56,000 |
| operating expense | - | - | $7,000 | $11,000 | $12,000 | $12,000 | $12,000 | $12,000 | $13,000 | $13,000 | $91,000 |
| mortgage payment | - | - | $27,000 | $47,000 | $47,000 | $47,000 | $47,000 | $47,000 | $47,000 | $47,000 | $353,000 |
| total expense investment | $46,000 | $93,000 | $136,000 | $58,000 | $58,000 | $58,000 | $59,000 | $59,000 | $59,000 | $59,000 | $685,000 |
Other
| Category | Y1 | Y2 | Y3 | Y4 | Y5 | Y6 | Y7 | Y8 | Y9 | Y10 | Total |
|---|---|---|---|---|---|---|---|---|---|---|---|
| net gain loss | $2,000 | -$34,849 | -$35,543 | $34,000 | $38,000 | $42,000 | $47,000 | $52,000 | $57,000 | $62,000 | $263,000 |
| cumulative roi | $104 | $76 | $78 | $92 | $105 | $117 | $127 | $138 | $148 | $158 | $1,000 |
UnionCity
Address: Markham, Ontario
Price Range: $896,000 - $1,096,000
Avail. suites: 8
0—3.5 bd
425—1233 SqFt