Suite number:
H1459 - Park (PH)
Project:
Address:
Toronto, Ontario
Developer:
The Gupta Group
Property type:
condo
Floor plan:
Bathrooms:
3
Bedrooms:
3
Size:
1459 sqft
Occupancy Date:
Mar 2028
Price, CAD
$3,245,000
Available
ROI
Want to own a unit? —
Investment Period: 5 years
Yearly Return on Investment in Year 5
22.95%
Cumulative Return on Investment in Year 5
100.47%
Property Price at the End of Year 5
$4,181,000
Deposit Schedule
$10,000 at Signing
Total up to 5% in 30 days
$162,250
2.5% in 300 days
$81,125
2.5% in 400 days
$81,125
10% on Occupancy
$324,500
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 | $168,000 | $177,000 | $187,000 | $196,000 | $207,000 | $217,000 | $229,000 | $241,000 | $253,000 | $266,000 | $2,142,000 |
| rent income | - | - | $13,000 | $51,000 | $54,000 | $56,000 | $58,000 | $61,000 | $64,000 | $66,000 | $423,000 |
| mortgage principal reduction | - | - | $10,000 | $41,000 | $43,000 | $45,000 | $47,000 | $49,000 | $51,000 | $54,000 | $338,000 |
| deposit interest | $9,000 | $18,000 | $12,000 | - | - | - | - | - | - | - | $38,000 |
| gst hst rebate | - | - | $24,000 | - | - | - | - | - | - | - | $24,000 |
| total income return | $177,000 | $195,000 | $245,000 | $288,000 | $303,000 | $318,000 | $334,000 | $351,000 | $368,000 | $386,000 | $2,965,000 |
Expense/ Investment
| Category | Y1 | Y2 | Y3 | Y4 | Y5 | Y6 | Y7 | Y8 | Y9 | Y10 | Total |
|---|---|---|---|---|---|---|---|---|---|---|---|
| deposit | $243,000 | $81,000 | $325,000 | - | - | - | - | - | - | - | $649,000 |
| remaining balance payment | - | - | - | - | - | - | - | - | - | - | - |
| closing cost | - | - | $176,000 | - | - | - | - | - | - | - | $176,000 |
| operating expense | - | - | $7,000 | $28,000 | $28,000 | $29,000 | $30,000 | $30,000 | $31,000 | $32,000 | $215,000 |
| mortgage payment | - | - | $41,000 | $163,000 | $163,000 | $163,000 | $163,000 | $163,000 | $163,000 | $163,000 | $1,178,000 |
| total expense investment | $243,000 | $81,000 | $548,000 | $190,000 | $191,000 | $192,000 | $192,000 | $193,000 | $194,000 | $194,000 | $2,218,000 |
Other
| Category | Y1 | Y2 | Y3 | Y4 | Y5 | Y6 | Y7 | Y8 | Y9 | Y10 | Total |
|---|---|---|---|---|---|---|---|---|---|---|---|
| net gain loss | -$66,612 | $114,000 | -$302,303 | $98,000 | $112,000 | $126,000 | $142,000 | $158,000 | $174,000 | $192,000 | $748,000 |
| cumulative roi | $73 | $115 | $75 | $89 | $100 | $111 | $120 | $129 | $137 | $146 | $1,000 |
Yonge City Square Residences
Address: Toronto, Ontario
Price Range: $1,519,000 - $4,730,000
Avail. suites: 16
0—3 bd
331—1924 SqFt