Suite number:
KINGSBURY (Bespoke Collection)
Project:
Address:
Toronto C03, Ontario
Developer:
Camrost Felcorp
Property type:
condo
Bathrooms:
2
Bedrooms:
2
Size:
879 sqft
Occupancy Date:
Jan 2027
Price, CAD
$1,649,900
Available
ROI
Want to own a unit? —
Investment Period: 5 years
Yearly Return on Investment in Year 5
21.50%
Cumulative Return on Investment in Year 5
98.85%
Property Price at the End of Year 5
$2,126,000
Deposit Schedule
$10,000 at Signing
Total up to 5% in 0 days
$82,495
5% in 0 days
$82,495
5% in 30 days
$82,495
5% on Occupancy
$82,495
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 | $86,000 | $90,000 | $95,000 | $100,000 | $105,000 | $111,000 | $116,000 | $122,000 | $129,000 | $135,000 | $1,089,000 |
| rent income | - | - | $24,000 | $27,000 | $28,000 | $29,000 | $30,000 | $32,000 | $33,000 | $34,000 | $237,000 |
| mortgage principal reduction | - | - | $19,000 | $22,000 | $23,000 | $24,000 | $25,000 | $27,000 | $28,000 | $29,000 | $198,000 |
| deposit interest | $8,000 | $17,000 | $1,000 | - | - | - | - | - | - | - | $25,000 |
| gst hst rebate | - | - | $24,000 | - | - | - | - | - | - | - | $24,000 |
| total income return | $93,000 | $107,000 | $163,000 | $149,000 | $156,000 | $164,000 | $172,000 | $181,000 | $189,000 | $199,000 | $1,573,000 |
Expense/ Investment
| Category | Y1 | Y2 | Y3 | Y4 | Y5 | Y6 | Y7 | Y8 | Y9 | Y10 | Total |
|---|---|---|---|---|---|---|---|---|---|---|---|
| deposit | $165,000 | $82,000 | $82,000 | - | - | - | - | - | - | - | $330,000 |
| remaining balance payment | - | - | - | - | - | - | - | - | - | - | - |
| closing cost | - | - | $98,000 | - | - | - | - | - | - | - | $98,000 |
| operating expense | - | - | $13,000 | $15,000 | $15,000 | $16,000 | $16,000 | $17,000 | $18,000 | $18,000 | $129,000 |
| mortgage payment | - | - | $74,000 | $80,000 | $80,000 | $80,000 | $80,000 | $80,000 | $80,000 | $80,000 | $635,000 |
| total expense investment | $165,000 | $82,000 | $267,000 | $95,000 | $96,000 | $96,000 | $97,000 | $97,000 | $98,000 | $98,000 | $1,192,000 |
Other
| Category | Y1 | Y2 | Y3 | Y4 | Y5 | Y6 | Y7 | Y8 | Y9 | Y10 | Total |
|---|---|---|---|---|---|---|---|---|---|---|---|
| net gain loss | -$71,850 | $24,000 | -$104,383 | $54,000 | $60,000 | $68,000 | $75,000 | $83,000 | $92,000 | $100,000 | $380,000 |
| cumulative roi | $56 | $81 | $74 | $87 | $99 | $109 | $119 | $128 | $136 | $144 | $1,000 |
Raglan House
Address: Toronto C03, Ontario
Price Range: $945,000 - $1,850,000
Avail. suites: 12
1—2.5 bd
454—2482 SqFt