Suite number:
STOCKWELL (Garden Collection)
Project:
Address:
Toronto C03, Ontario
Developer:
Camrost Felcorp
Property type:
condo
Floor plan:
Bathrooms:
2
Bedrooms:
2
Size:
740 sqft
Occupancy Date:
Jan 2027
Price, CAD
$1,241,900
Available
ROI
Want to own a unit? —
Investment Period: 5 years
Yearly Return on Investment in Year 5
20.88%
Cumulative Return on Investment in Year 5
97.51%
Property Price at the End of Year 5
$1,600,000
Deposit Schedule
$10,000 at Signing
Total up to 5% in 2 days
$62,095
5% in 30 days
$62,095
5% in 367 days
$62,095
5% on Occupancy
$62,095
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 | $64,000 | $68,000 | $71,000 | $75,000 | $79,000 | $83,000 | $88,000 | $92,000 | $97,000 | $102,000 | $820,000 |
| rent income | - | - | $20,000 | $22,000 | $23,000 | $24,000 | $26,000 | $27,000 | $28,000 | $29,000 | $199,000 |
| mortgage principal reduction | - | - | $14,000 | $16,000 | $17,000 | $18,000 | $18,000 | $19,000 | $20,000 | $21,000 | $144,000 |
| deposit interest | $6,000 | $13,000 | $239 | - | - | - | - | - | - | - | $19,000 |
| gst hst rebate | - | - | $24,000 | - | - | - | - | - | - | - | $24,000 |
| total income return | $70,000 | $81,000 | $130,000 | $114,000 | $119,000 | $125,000 | $132,000 | $138,000 | $145,000 | $152,000 | $1,205,000 |
Expense/ Investment
| Category | Y1 | Y2 | Y3 | Y4 | Y5 | Y6 | Y7 | Y8 | Y9 | Y10 | Total |
|---|---|---|---|---|---|---|---|---|---|---|---|
| deposit | $124,000 | $62,000 | $62,000 | - | - | - | - | - | - | - | $248,000 |
| remaining balance payment | - | - | - | - | - | - | - | - | - | - | - |
| closing cost | - | - | $83,000 | - | - | - | - | - | - | - | $83,000 |
| operating expense | - | - | $11,000 | $12,000 | $12,000 | $13,000 | $13,000 | $13,000 | $14,000 | $14,000 | $102,000 |
| mortgage payment | - | - | $57,000 | $62,000 | $62,000 | $62,000 | $62,000 | $62,000 | $62,000 | $62,000 | $492,000 |
| total expense investment | $124,000 | $62,000 | $213,000 | $74,000 | $75,000 | $75,000 | $75,000 | $75,000 | $76,000 | $76,000 | $925,000 |
Other
| Category | Y1 | Y2 | Y3 | Y4 | Y5 | Y6 | Y7 | Y8 | Y9 | Y10 | Total |
|---|---|---|---|---|---|---|---|---|---|---|---|
| net gain loss | -$53,875 | $19,000 | -$83,529 | $39,000 | $45,000 | $50,000 | $56,000 | $63,000 | $69,000 | $76,000 | $280,000 |
| cumulative roi | $57 | $81 | $73 | $86 | $98 | $108 | $117 | $126 | $135 | $143 | $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