Suite number:
1+F 5 (LSQ 2)
Project:
Address:
Toronto C15, Ontario
Developer:
Almadev
Property type:
condo
Floor plan:
Bathrooms:
1
Bedrooms:
1.5
Size:
493 sqft
Occupancy Date:
Jun 2028
Price, CAD
$626,900
Available
ROI
15,41%
Monthly Expenses
- condo fees— $340
- property taxes— $157
- property management— $89
- repairs and maintenance— $44
Total: $630
Want to own a unit? —
Investment Period: 5 years
Yearly Return on Investment in Year 5
23.76%
Cumulative Return on Investment in Year 5
113.96%
Property Price at the End of Year 5
$808,000
Deposit Schedule
$10,000 at Signing
Total up to 2.5% in 30 days
$15,673
2.5% in 120 days
$15,673
5% in 365 days
$31,345
5% on Occupancy
$31,345
Net Gain (Loss)
- Net Gain Loss
Get Expert Advice
Property Price Appreciation
- 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 | $33,000 | $34,000 | $36,000 | $38,000 | $40,000 | $42,000 | $44,000 | $46,000 | $49,000 | $51,000 | $414,000 |
| rent income | - | - | - | $9,000 | $18,000 | $18,000 | $19,000 | $20,000 | $21,000 | $22,000 | $126,000 |
| mortgage principal reduction | - | - | - | $4,000 | $8,000 | $8,000 | $9,000 | $9,000 | $10,000 | $10,000 | $58,000 |
| deposit interest | $1,000 | $5,000 | $5,000 | $2,000 | - | - | - | - | - | - | $13,000 |
| gst hst rebate | - | - | - | $24,000 | - | - | - | - | - | - | $24,000 |
| total income return | $34,000 | $39,000 | $41,000 | $77,000 | $65,000 | $69,000 | $72,000 | $76,000 | $79,000 | $83,000 | $634,000 |
Expense/ Investment
| Category | Y1 | Y2 | Y3 | Y4 | Y5 | Y6 | Y7 | Y8 | Y9 | Y10 | Total |
|---|---|---|---|---|---|---|---|---|---|---|---|
| deposit | $31,000 | $63,000 | - | - | - | - | - | - | - | - | $94,000 |
| remaining balance payment | - | - | - | $31,000 | - | - | - | - | - | - | $31,000 |
| closing cost | - | - | - | $59,000 | - | - | - | - | - | - | $59,000 |
| operating expense | - | - | - | $4,000 | $8,000 | $8,000 | $8,000 | $8,000 | $8,000 | $9,000 | $52,000 |
| mortgage payment | - | - | - | $16,000 | $31,000 | $31,000 | $31,000 | $31,000 | $31,000 | $31,000 | $204,000 |
| total expense investment | $31,000 | $63,000 | - | $109,000 | $39,000 | $39,000 | $39,000 | $40,000 | $40,000 | $40,000 | $440,000 |
Other
| Category | Y1 | Y2 | Y3 | Y4 | Y5 | Y6 | Y7 | Y8 | Y9 | Y10 | Total |
|---|---|---|---|---|---|---|---|---|---|---|---|
| net gain loss | $2,000 | -$23,517 | $41,000 | -$32,811 | $26,000 | $29,000 | $33,000 | $36,000 | $40,000 | $43,000 | $194,000 |
| cumulative roi | $107 | $77 | $121 | $101 | $114 | $126 | $137 | $148 | $159 | $170 | $1,000 |
LSQ 1 & 2
Address: Toronto C15, Ontario
Price Range: $627,000 - $1,216,000
Avail. suites: 43
1—3.5 bd
459—1134 SqFt
Proforma Calculator
80% of Original Price
Options for changing mortgage terms
The rental rate per square foot.