Suite number:
217
Project:
Address:
Markham, Ontario
Developer:
Tridel
Property type:
condo
Floor plan:
Bathrooms:
2.5
Bedrooms:
2
Size:
2375 sqft
Occupancy Date:
Mar 2025
Price, CAD
$3,590,000
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
$4,625,000
Deposit Schedule
$5 at Signing
Total up to 15% in 9999 days
$538,500
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 | $186,000 | $196,000 | $207,000 | $217,000 | $229,000 | $241,000 | $253,000 | $266,000 | $280,000 | $295,000 | $2,369,000 |
| rent income | - | - | - | - | - | - | - | - | - | - | - |
| mortgage principal reduction | $71,000 | $48,000 | $50,000 | $53,000 | $55,000 | $58,000 | $61,000 | $63,000 | $67,000 | $70,000 | $595,000 |
| deposit interest | - | - | - | - | - | - | - | - | - | - | - |
| gst hst rebate | - | - | - | - | - | - | - | - | - | - | - |
| total income return | $257,000 | $244,000 | $257,000 | $270,000 | $284,000 | $298,000 | $314,000 | $330,000 | $347,000 | $364,000 | $2,964,000 |
Expense/ Investment
| Category | Y1 | Y2 | Y3 | Y4 | Y5 | Y6 | Y7 | Y8 | Y9 | Y10 | Total |
|---|---|---|---|---|---|---|---|---|---|---|---|
| deposit | - | - | - | - | - | - | - | - | - | - | - |
| remaining balance payment | - | - | - | - | - | - | - | - | - | - | - |
| closing cost | - | - | - | - | - | - | - | - | - | - | - |
| operating expense | - | - | - | - | - | - | - | - | - | - | - |
| mortgage payment | $180,000 | $180,000 | $180,000 | $180,000 | $180,000 | $180,000 | $180,000 | $180,000 | $180,000 | $180,000 | $1,798,000 |
| total expense investment | $180,000 | $180,000 | $180,000 | $180,000 | $180,000 | $180,000 | $180,000 | $180,000 | $180,000 | $180,000 | $1,798,000 |
Other
| Category | Y1 | Y2 | Y3 | Y4 | Y5 | Y6 | Y7 | Y8 | Y9 | Y10 | Total |
|---|---|---|---|---|---|---|---|---|---|---|---|
| net gain loss | $78,000 | $64,000 | $77,000 | $90,000 | $104,000 | $118,000 | $134,000 | $150,000 | $167,000 | $185,000 | $1,166,000 |
| 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