Suite number:
206 - Paris
Project:
Address:
Toronto, Ontario
Developer:
Emblem Developments
Property type:
condo
Floor plan:
Bathrooms:
2
Bedrooms:
3
Size:
898 sqft
Occupancy Date:
Jun 2029
Price, CAD
$1,199,990
Available
ROI
Want to own a unit? —
Investment Period: 5 years
Yearly Return on Investment in Year 5
24.92%
Cumulative Return on Investment in Year 5
108.42%
Property Price at the End of Year 5
$1,547,000
Deposit Schedule
$10,000 at Signing
Total up to 5% in 30 days
$60,000
2.5% in 366 days
$30,000
1.25% in 540 days
$15,000
1.25% in 720 days
$15,000
10% on Occupancy
$119,999
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 | $63,000 | $66,000 | $69,000 | $73,000 | $76,000 | $80,000 | $85,000 | $89,000 | $94,000 | $99,000 | $793,000 |
| rent income | - | - | - | $10,000 | $32,000 | $33,000 | $35,000 | $36,000 | $38,000 | $39,000 | $223,000 |
| mortgage principal reduction | - | - | - | $5,000 | $15,000 | $16,000 | $17,000 | $17,000 | $18,000 | $19,000 | $107,000 |
| deposit interest | -$8,090 | $6,000 | $6,000 | $4,000 | - | - | - | - | - | - | $7,000 |
| gst hst rebate | - | - | - | $24,000 | - | - | - | - | - | - | $24,000 |
| total income return | $55,000 | $71,000 | $75,000 | $116,000 | $123,000 | $129,000 | $136,000 | $142,000 | $149,000 | $157,000 | $1,154,000 |
Expense/ Investment
| Category | Y1 | Y2 | Y3 | Y4 | Y5 | Y6 | Y7 | Y8 | Y9 | Y10 | Total |
|---|---|---|---|---|---|---|---|---|---|---|---|
| deposit | $90,000 | $30,000 | - | $120,000 | - | - | - | - | - | - | $240,000 |
| remaining balance payment | - | - | - | - | - | - | - | - | - | - | - |
| closing cost | - | - | - | $81,000 | - | - | - | - | - | - | $81,000 |
| operating expense | - | - | - | $5,000 | $14,000 | $14,000 | $15,000 | $15,000 | $15,000 | $16,000 | $94,000 |
| mortgage payment | - | - | - | $20,000 | $60,000 | $60,000 | $60,000 | $60,000 | $60,000 | $60,000 | $381,000 |
| total expense investment | $90,000 | $30,000 | - | $226,000 | $74,000 | $74,000 | $75,000 | $75,000 | $76,000 | $76,000 | $796,000 |
Other
| Category | Y1 | Y2 | Y3 | Y4 | Y5 | Y6 | Y7 | Y8 | Y9 | Y10 | Total |
|---|---|---|---|---|---|---|---|---|---|---|---|
| net gain loss | -$35,156 | $41,000 | $75,000 | -$110,479 | $49,000 | $55,000 | $61,000 | $67,000 | $74,000 | $81,000 | $358,000 |
| cumulative roi | $70 | $107 | $168 | $94 | $108 | $121 | $133 | $144 | $155 | $166 | $1,000 |
Allure Condos
Address: Toronto, Ontario
Price Range: $776,000 - $1,350,000
Avail. suites: 40
0—3 bd
428—984 SqFt