Suite number:
18
Project:
Address:
Markham, Ontario
Developer:
Tridel
Property type:
condo
Floor plan:
Bathrooms:
2.5
Bedrooms:
2
Size:
1866 sqft
Occupancy Date:
Mar 2025
Price, CAD
$2,975,000
Available
ROI
Want to own a unit? —
Investment Period: 5 years
Yearly Return on Investment in Year 5
31.49%
Cumulative Return on Investment in Year 5
144.35%
Property Price at the End of Year 5
$3,833,000
Deposit Schedule
$5 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 | $154,000 | $163,000 | $171,000 | $180,000 | $189,000 | $199,000 | $210,000 | $221,000 | $232,000 | $244,000 | $1,963,000 |
| rent income | - | - | - | - | - | - | - | - | - | - | - |
| mortgage principal reduction | $49,000 | $39,000 | $41,000 | $43,000 | $45,000 | $47,000 | $50,000 | $52,000 | $55,000 | $57,000 | $478,000 |
| deposit interest | - | - | - | - | - | - | - | - | - | - | - |
| gst hst rebate | - | - | - | - | - | - | - | - | - | - | - |
| total income return | $204,000 | $202,000 | $212,000 | $223,000 | $235,000 | $247,000 | $259,000 | $273,000 | $287,000 | $301,000 | $2,442,000 |
Expense/ Investment
| Category | Y1 | Y2 | Y3 | Y4 | Y5 | Y6 | Y7 | Y8 | Y9 | Y10 | Total |
|---|---|---|---|---|---|---|---|---|---|---|---|
| deposit | - | - | - | - | - | - | - | - | - | - | - |
| remaining balance payment | - | - | - | - | - | - | - | - | - | - | - |
| closing cost | - | - | - | - | - | - | - | - | - | - | - |
| operating expense | - | - | - | - | - | - | - | - | - | - | - |
| mortgage payment | $149,000 | $149,000 | $149,000 | $149,000 | $149,000 | $149,000 | $149,000 | $149,000 | $149,000 | $149,000 | $1,490,000 |
| total expense investment | $149,000 | $149,000 | $149,000 | $149,000 | $149,000 | $149,000 | $149,000 | $149,000 | $149,000 | $149,000 | $1,490,000 |
Other
| Category | Y1 | Y2 | Y3 | Y4 | Y5 | Y6 | Y7 | Y8 | Y9 | Y10 | Total |
|---|---|---|---|---|---|---|---|---|---|---|---|
| net gain loss | $55,000 | $53,000 | $63,000 | $74,000 | $86,000 | $98,000 | $110,000 | $124,000 | $138,000 | $152,000 | $952,000 |
| cumulative roi | $137 | $136 | $138 | $141 | $144 | $148 | $152 | $156 | $160 | $164 | $1,000 |
Royal Bayview
Address: Markham, Ontario
Price Range: $1,830,000 - $3,490,000
Avail. suites: 9
1—2.5 bd
1232—2375 SqFt