Suite number:

BLACKWALL (London Collection)

Project:
Address:
Toronto C03, Ontario
Developer:
Camrost Felcorp
Property type:
condo
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

21.40%

Cumulative Return on Investment in Year 5

99.50%

Property Price at the End of Year 5

$1,668,000

Deposit Schedule
$10,000 at Signing
Total up to 5% in 0 days
$64,745
5% in 0 days
$64,745
5% in 30 days
$64,745
5% on Occupancy
$64,745
Net Gain (Loss)
Get Expert Advice
Property Price Appreciation
Investment Details (10-Year Period)
Income/Return
CategoryY1Y2Y3Y4Y5Y6Y7Y8Y9Y10Total
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--$21,000$24,000$25,000$26,000$27,000$28,000$29,000$30,000$209,000
mortgage principal reduction--$15,000$17,000$18,000$19,000$20,000$21,000$22,000$23,000$155,000
deposit interest$6,000$13,000$802-------$20,000
gst hst rebate--$24,000-------$24,000
total income return$73,000$84,000$135,000$119,000$125,000$131,000$138,000$145,000$152,000$159,000$1,263,000
Expense/ Investment
CategoryY1Y2Y3Y4Y5Y6Y7Y8Y9Y10Total
deposit$129,000$65,000$65,000-------$259,000
remaining balance payment-----------
closing cost--$84,000-------$84,000
operating expense--$11,000$13,000$13,000$14,000$14,000$14,000$15,000$15,000$110,000
mortgage payment--$58,000$63,000$63,000$63,000$63,000$63,000$63,000$63,000$499,000
total expense investment$129,000$65,000$218,000$76,000$76,000$77,000$77,000$77,000$78,000$78,000$951,000
Other
CategoryY1Y2Y3Y4Y5Y6Y7Y8Y9Y10Total
net gain loss-$56,391$19,000-$82,175$44,000$49,000$55,000$61,000$67,000$74,000$81,000$312,000
cumulative roi$56$81$74$88$99$110$120$129$138$147$1,000
Raglan House
Address: Toronto C03, Ontario
Price Range: $945,000 - $1,850,000
Avail. suites: 12
1—2.5 bd
454—2482 SqFt