Suite number:
BLACKWALL (London Collection)
Project:
Address:
Toronto C03, Ontario
Developer:
Camrost Felcorp
Property type:
condo
Floor plan:
Bathrooms:
2
Bedrooms:
2
Size:
777 sqft
Occupancy Date:
Jan 2027
Price, CAD
$1,294,900
Available
ROI
Want to own a unit? —
Investment Period: 5 years
Yearly Return on Investment in Year 5
19.42%
Cumulative Return on Investment in Year 5
90.31%
Property Price at the End of Year 5
$1,668,000
Deposit Schedule
$10,000 at Signing
Total up to 5% in 30 days
$64,745
5% in 148 days
$64,745
5% in 482 days
$64,745
5% on Occupancy
$64,745
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 | $67,000 | $71,000 | $75,000 | $78,000 | $82,000 | $87,000 | $91,000 | $96,000 | $101,000 | $106,000 | $855,000 |
| rent income | - | $11,000 | $23,000 | $24,000 | $25,000 | $26,000 | $27,000 | $29,000 | $30,000 | $31,000 | $228,000 |
| mortgage principal reduction | - | $8,000 | $16,000 | $17,000 | $18,000 | $19,000 | $20,000 | $21,000 | $22,000 | $23,000 | $163,000 |
| deposit interest | $4,000 | $6,000 | - | - | - | - | - | - | - | - | $10,000 |
| gst hst rebate | - | $24,000 | - | - | - | - | - | - | - | - | $24,000 |
| total income return | $71,000 | $120,000 | $114,000 | $120,000 | $126,000 | $132,000 | $139,000 | $145,000 | $153,000 | $160,000 | $1,280,000 |
Expense/ Investment
| Category | Y1 | Y2 | Y3 | Y4 | Y5 | Y6 | Y7 | Y8 | Y9 | Y10 | Total |
|---|---|---|---|---|---|---|---|---|---|---|---|
| deposit | $129,000 | $129,000 | - | - | - | - | - | - | - | - | $259,000 |
| remaining balance payment | - | - | - | - | - | - | - | - | - | - | - |
| closing cost | - | $85,000 | - | - | - | - | - | - | - | - | $85,000 |
| operating expense | - | $6,000 | $13,000 | $13,000 | $13,000 | $13,000 | $14,000 | $14,000 | $14,000 | $15,000 | $115,000 |
| mortgage payment | - | $32,000 | $65,000 | $65,000 | $65,000 | $65,000 | $65,000 | $65,000 | $65,000 | $65,000 | $551,000 |
| total expense investment | $129,000 | $253,000 | $77,000 | $78,000 | $78,000 | $78,000 | $79,000 | $79,000 | $79,000 | $80,000 | $1,010,000 |
Other
| Category | Y1 | Y2 | Y3 | Y4 | Y5 | Y6 | Y7 | Y8 | Y9 | Y10 | Total |
|---|---|---|---|---|---|---|---|---|---|---|---|
| net gain loss | -$58,243 | -$133,079 | $37,000 | $42,000 | $48,000 | $54,000 | $60,000 | $67,000 | $73,000 | $81,000 | $270,000 |
| cumulative roi | $55 | $50 | $66 | $79 | $90 | $101 | $110 | $119 | $128 | $137 | $936 |
Raglan House
Address: Toronto C03, Ontario
Price Range: $855,000 - $4,975,000
Avail. suites: 10
1—2.5 bd
454—2482 SqFt