Suite number:
206 - Q3BE
Project:
Address:
Toronto, Ontario
Developer:
Mattamy Homes Canada
Property type:
condo
Floor plan:
Bathrooms:
2
Bedrooms:
3
Size:
965 sqft
Occupancy Date:
Jan 2027
Price, CAD
$1,092,900
Available
ROI
Want to own a unit? —
Investment Period: 5 years
Yearly Return on Investment in Year 5
20.74%
Cumulative Return on Investment in Year 5
95.22%
Property Price at the End of Year 5
$1,408,000
Deposit Schedule
$10,000 at Signing
Total up to 5% in 30 days
$54,645
10% on Occupancy
$109,290
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 | $57,000 | $60,000 | $63,000 | $66,000 | $70,000 | $73,000 | $77,000 | $81,000 | $85,000 | $90,000 | $721,000 |
| rent income | - | $17,000 | $34,000 | $36,000 | $37,000 | $39,000 | $41,000 | $42,000 | $44,000 | $46,000 | $337,000 |
| mortgage principal reduction | - | $7,000 | $14,000 | $14,000 | $15,000 | $16,000 | $17,000 | $18,000 | $18,000 | $19,000 | $138,000 |
| deposit interest | -$1,397 | $1,000 | - | - | - | - | - | - | - | - | $5 |
| gst hst rebate | - | $24,000 | - | - | - | - | - | - | - | - | $24,000 |
| total income return | $55,000 | $109,000 | $111,000 | $117,000 | $122,000 | $128,000 | $134,000 | $141,000 | $148,000 | $155,000 | $1,221,000 |
Expense/ Investment
| Category | Y1 | Y2 | Y3 | Y4 | Y5 | Y6 | Y7 | Y8 | Y9 | Y10 | Total |
|---|---|---|---|---|---|---|---|---|---|---|---|
| deposit | $55,000 | $109,000 | - | - | - | - | - | - | - | - | $164,000 |
| remaining balance payment | - | $55,000 | - | - | - | - | - | - | - | - | $55,000 |
| closing cost | - | $77,000 | - | - | - | - | - | - | - | - | $77,000 |
| operating expense | - | $7,000 | $14,000 | $14,000 | $14,000 | $15,000 | $15,000 | $15,000 | $16,000 | $16,000 | $126,000 |
| mortgage payment | - | $27,000 | $55,000 | $55,000 | $55,000 | $55,000 | $55,000 | $55,000 | $55,000 | $55,000 | $465,000 |
| total expense investment | $55,000 | $275,000 | $68,000 | $69,000 | $69,000 | $69,000 | $70,000 | $70,000 | $71,000 | $71,000 | $887,000 |
Other
| Category | Y1 | Y2 | Y3 | Y4 | Y5 | Y6 | Y7 | Y8 | Y9 | Y10 | Total |
|---|---|---|---|---|---|---|---|---|---|---|---|
| net gain loss | $627 | -$166,564 | $43,000 | $48,000 | $53,000 | $59,000 | $65,000 | $71,000 | $77,000 | $84,000 | $333,000 |
| cumulative roi | $104 | $47 | $65 | $81 | $95 | $109 | $122 | $135 | $148 | $161 | $1,000 |
BLVD. Q
Address: Toronto, Ontario
Price Range: $481,000 - $1,278,000
Avail. suites: 23
0—3.5 bd
359—1212 SqFt