Suite number:
1+F 5 (LSQ 2)
Project:
Address:
Toronto, Ontario
Developer:
Almadev
Property type:
condo
Floor plan:
Bathrooms:
1
Bedrooms:
1.5
Size:
493 sqft
Occupancy Date:
Jan 2029
Price, CAD
$619,900
Available
ROI
Want to own a unit? —
Investment Period: 5 years
Yearly Return on Investment in Year 5
22.23%
Cumulative Return on Investment in Year 5
105.70%
Property Price at the End of Year 5
$799,000
Deposit Schedule
$10,000 at Signing
Total up to 0% in 60 days
$3,000
10% in 365 days
$61,990
5% in 820 days
$30,995
0% on Occupancy
$3,000
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 | $32,000 | $34,000 | $36,000 | $38,000 | $39,000 | $42,000 | $44,000 | $46,000 | $48,000 | $51,000 | $409,000 |
| rent income | - | - | - | $11,000 | $18,000 | $18,000 | $19,000 | $20,000 | $21,000 | $22,000 | $130,000 |
| mortgage principal reduction | - | - | - | $5,000 | $8,000 | $8,000 | $9,000 | $9,000 | $10,000 | $10,000 | $59,000 |
| deposit interest | $216 | $3,000 | $5,000 | $1,000 | - | - | - | - | - | - | $10,000 |
| gst hst rebate | - | - | - | $24,000 | - | - | - | - | - | - | $24,000 |
| total income return | $32,000 | $37,000 | $40,000 | $79,000 | $65,000 | $68,000 | $72,000 | $75,000 | $79,000 | $83,000 | $631,000 |
Expense/ Investment
| Category | Y1 | Y2 | Y3 | Y4 | Y5 | Y6 | Y7 | Y8 | Y9 | Y10 | Total |
|---|---|---|---|---|---|---|---|---|---|---|---|
| deposit | $3,000 | $62,000 | $31,000 | $3,000 | - | - | - | - | - | - | $99,000 |
| remaining balance payment | - | - | - | $25,000 | - | - | - | - | - | - | $25,000 |
| closing cost | - | - | - | $58,000 | - | - | - | - | - | - | $58,000 |
| operating expense | - | - | - | $5,000 | $8,000 | $8,000 | $8,000 | $8,000 | $8,000 | $9,000 | $54,000 |
| mortgage payment | - | - | - | $21,000 | $31,000 | $31,000 | $31,000 | $31,000 | $31,000 | $31,000 | $207,000 |
| total expense investment | $3,000 | $62,000 | $31,000 | $112,000 | $39,000 | $39,000 | $39,000 | $39,000 | $39,000 | $40,000 | $443,000 |
Other
| Category | Y1 | Y2 | Y3 | Y4 | Y5 | Y6 | Y7 | Y8 | Y9 | Y10 | Total |
|---|---|---|---|---|---|---|---|---|---|---|---|
| net gain loss | $29,000 | -$24,708 | $9,000 | -$32,638 | $26,000 | $29,000 | $33,000 | $36,000 | $39,000 | $43,000 | $188,000 |
| cumulative roi | $324 | $97 | $107 | $93 | $106 | $118 | $129 | $140 | $151 | $162 | $1,000 |
LSQ 1 & 2
Address: Toronto, Ontario
Price Range: $600,000 - $1,216,000
Avail. suites: 29
1—3.5 bd
459—1134 SqFt