Suite number:
TH 01
Project:
Address:
Toronto C14, Ontario
Developer:
Capital Developments
Property type:
condo
Floor plan:
Bathrooms:
2.5
Bedrooms:
3
Size:
1180 sqft
Occupancy Date:
Sep 2025
Price, CAD
$1,492,900
Available
ROI
Want to own a unit? —
Investment Period: 5 years
Yearly Return on Investment in Year 5
18.89%
Cumulative Return on Investment in Year 5
88.83%
Property Price at the End of Year 5
$1,923,000
Deposit Schedule
$10,000 at Signing
Total up to 0% in 30 days
$20,000
0% in 90 days
$20,000
20% on Occupancy
$298,580
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 | $77,000 | $82,000 | $86,000 | $90,000 | $95,000 | $100,000 | $105,000 | $111,000 | $116,000 | $122,000 | $985,000 |
| rent income | $31,000 | $43,000 | $44,000 | $46,000 | $48,000 | $50,000 | $53,000 | $55,000 | $57,000 | $60,000 | $487,000 |
| mortgage principal reduction | $14,000 | $19,000 | $20,000 | $21,000 | $22,000 | $23,000 | $24,000 | $25,000 | $27,000 | $28,000 | $223,000 |
| deposit interest | $216 | - | - | - | - | - | - | - | - | - | $216 |
| gst hst rebate | $24,000 | - | - | - | - | - | - | - | - | - | $24,000 |
| total income return | $146,000 | $143,000 | $150,000 | $158,000 | $165,000 | $173,000 | $182,000 | $191,000 | $200,000 | $210,000 | $1,719,000 |
Expense/ Investment
| Category | Y1 | Y2 | Y3 | Y4 | Y5 | Y6 | Y7 | Y8 | Y9 | Y10 | Total |
|---|---|---|---|---|---|---|---|---|---|---|---|
| deposit | $339,000 | - | - | - | - | - | - | - | - | - | $339,000 |
| remaining balance payment | - | - | - | - | - | - | - | - | - | - | - |
| closing cost | $93,000 | - | - | - | - | - | - | - | - | - | $93,000 |
| operating expense | $14,000 | $18,000 | $19,000 | $19,000 | $20,000 | $20,000 | $21,000 | $21,000 | $22,000 | $22,000 | $195,000 |
| mortgage payment | $56,000 | $75,000 | $75,000 | $75,000 | $75,000 | $75,000 | $75,000 | $75,000 | $75,000 | $75,000 | $729,000 |
| total expense investment | $501,000 | $93,000 | $94,000 | $94,000 | $94,000 | $95,000 | $95,000 | $96,000 | $96,000 | $97,000 | $1,356,000 |
Other
| Category | Y1 | Y2 | Y3 | Y4 | Y5 | Y6 | Y7 | Y8 | Y9 | Y10 | Total |
|---|---|---|---|---|---|---|---|---|---|---|---|
| net gain loss | -$355,102 | $50,000 | $57,000 | $64,000 | $71,000 | $79,000 | $87,000 | $95,000 | $104,000 | $113,000 | $363,000 |
| cumulative roi | $27 | $45 | $61 | $76 | $89 | $101 | $114 | $125 | $137 | $149 | $925 |
Olive Residences
Address: Toronto C14, Ontario
Price Range: $840,000 - $1,565,000
Avail. suites: 13
1—3.5 bd
278—1430 SqFt