Suite number:
1212 - 1E
Project:
Address:
Toronto W08, Ontario
Developer:
Marlin Spring Developments
Property type:
condo
Floor plan:
Bathrooms:
1
Bedrooms:
1
Size:
508 sqft
Occupancy Date:
Mar 2028
Price, CAD
$652,990
Available
ROI
Want to own a unit? —
Investment Period: 5 years
Yearly Return on Investment in Year 5
21.83%
Cumulative Return on Investment in Year 5
104.94%
Property Price at the End of Year 5
$841,000
Deposit Schedule
$7,500 at Signing
Total up to 5% in 30 days
$32,650
5% in 358 days
$32,650
5% in 723 days
$32,650
5% on Occupancy
$32,650
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 | $34,000 | $36,000 | $38,000 | $40,000 | $42,000 | $44,000 | $46,000 | $48,000 | $51,000 | $54,000 | $431,000 |
| rent income | - | - | - | $11,000 | $12,000 | $13,000 | $13,000 | $14,000 | $15,000 | $15,000 | $93,000 |
| mortgage principal reduction | - | - | - | $7,000 | $8,000 | $9,000 | $9,000 | $10,000 | $10,000 | $11,000 | $64,000 |
| deposit interest | $2,000 | $5,000 | $5,000 | $251 | - | - | - | - | - | - | $12,000 |
| gst hst rebate | - | - | - | $24,000 | - | - | - | - | - | - | $24,000 |
| total income return | $36,000 | $41,000 | $43,000 | $82,000 | $62,000 | $65,000 | $69,000 | $72,000 | $76,000 | $80,000 | $625,000 |
Expense/ Investment
| Category | Y1 | Y2 | Y3 | Y4 | Y5 | Y6 | Y7 | Y8 | Y9 | Y10 | Total |
|---|---|---|---|---|---|---|---|---|---|---|---|
| deposit | $65,000 | $33,000 | - | $33,000 | - | - | - | - | - | - | $131,000 |
| remaining balance payment | - | - | - | - | - | - | - | - | - | - | - |
| closing cost | - | - | - | $60,000 | - | - | - | - | - | - | $60,000 |
| operating expense | - | - | - | $7,000 | $7,000 | $8,000 | $8,000 | $8,000 | $8,000 | $8,000 | $54,000 |
| mortgage payment | - | - | - | $30,000 | $33,000 | $33,000 | $33,000 | $33,000 | $33,000 | $33,000 | $226,000 |
| total expense investment | $65,000 | $33,000 | - | $129,000 | $40,000 | $40,000 | $41,000 | $41,000 | $41,000 | $41,000 | $470,000 |
Other
| Category | Y1 | Y2 | Y3 | Y4 | Y5 | Y6 | Y7 | Y8 | Y9 | Y10 | Total |
|---|---|---|---|---|---|---|---|---|---|---|---|
| net gain loss | -$29,694 | $8,000 | $43,000 | -$46,858 | $22,000 | $25,000 | $28,000 | $31,000 | $35,000 | $38,000 | $155,000 |
| cumulative roi | $55 | $78 | $122 | $95 | $105 | $114 | $123 | $131 | $139 | $147 | $1,000 |
JOYA Condos
Address: Toronto W08, Ontario
Price Range: $460,000 - $1,264,000
Avail. suites: 27
0—3 bd
336—1094 SqFt