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
$1,074,990
Available
ROI
Want to own a unit? —
Investment Period: 5 years
Yearly Return on Investment in Year 5
34.57%
Cumulative Return on Investment in Year 5
119.62%
Property Price at the End of Year 5
$1,385,000
Deposit Schedule
$10,000 at Signing
Total up to 5% in 30 days
$53,750
2.5% in 366 days
$26,875
1.25% in 540 days
$13,437
1.25% in 720 days
$13,437
10% on Occupancy
$107,499
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 | $56,000 | $59,000 | $62,000 | $65,000 | $68,000 | $72,000 | $76,000 | $80,000 | $84,000 | $88,000 | $709,000 |
| rent income | - | - | - | - | $31,000 | $33,000 | $34,000 | $36,000 | $37,000 | $39,000 | $210,000 |
| mortgage principal reduction | - | - | - | - | $13,000 | $14,000 | $15,000 | $15,000 | $16,000 | $17,000 | $90,000 |
| deposit interest | $3,000 | $5,000 | $6,000 | $6,000 | - | - | - | - | - | - | $19,000 |
| gst hst rebate | - | - | - | - | $24,000 | - | - | - | - | - | $24,000 |
| total income return | $58,000 | $64,000 | $67,000 | $71,000 | $137,000 | $119,000 | $124,000 | $131,000 | $137,000 | $144,000 | $1,052,000 |
Expense/ Investment
| Category | Y1 | Y2 | Y3 | Y4 | Y5 | Y6 | Y7 | Y8 | Y9 | Y10 | Total |
|---|---|---|---|---|---|---|---|---|---|---|---|
| deposit | $54,000 | $54,000 | - | $107,000 | - | - | - | - | - | - | $215,000 |
| remaining balance payment | - | - | - | - | - | - | - | - | - | - | - |
| closing cost | - | - | - | $76,000 | - | - | - | - | - | - | $76,000 |
| operating expense | - | - | - | - | $14,000 | $14,000 | $14,000 | $15,000 | $15,000 | $15,000 | $86,000 |
| mortgage payment | - | - | - | - | $54,000 | $54,000 | $54,000 | $54,000 | $54,000 | $54,000 | $323,000 |
| total expense investment | $54,000 | $54,000 | - | $184,000 | $67,000 | $68,000 | $68,000 | $68,000 | $69,000 | $69,000 | $701,000 |
Other
| Category | Y1 | Y2 | Y3 | Y4 | Y5 | Y6 | Y7 | Y8 | Y9 | Y10 | Total |
|---|---|---|---|---|---|---|---|---|---|---|---|
| net gain loss | $5,000 | $10,000 | $67,000 | -$113,324 | $70,000 | $51,000 | $56,000 | $62,000 | $68,000 | $75,000 | $351,000 |
| cumulative roi | $109 | $114 | $176 | $95 | $120 | $133 | $145 | $156 | $168 | $179 | $1,000 |
Allure Condos
Address: Toronto, Ontario
Price Range: $808,000 - $1,350,000
Avail. suites: 39
0—3 bd
428—984 SqFt