Suite number:
STOCKWELL (Garden Collection)
Project:
Address:
Toronto C03, Ontario
Developer:
Camrost Felcorp
Property type:
condo
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
21.32%
Cumulative Return on Investment in Year 5
99.37%
Property Price at the End of Year 5
$1,600,000
Deposit Schedule
$10,000 at Signing
Total up to 5% in 0 days
$62,095
5% in 0 days
$62,095
5% in 30 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 | - | - | $15,000 | $17,000 | $17,000 | $18,000 | $19,000 | $20,000 | $21,000 | $22,000 | $149,000 |
| deposit interest | $6,000 | $13,000 | $770 | - | - | - | - | - | - | - | $19,000 |
| gst hst rebate | - | - | $24,000 | - | - | - | - | - | - | - | $24,000 |
| total income return | $70,000 | $80,000 | $131,000 | $114,000 | $120,000 | $126,000 | $132,000 | $139,000 | $146,000 | $153,000 | $1,211,000 |
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 | - | - | $82,000 | - | - | - | - | - | - | - | $82,000 |
| operating expense | - | - | $11,000 | $12,000 | $13,000 | $13,000 | $13,000 | $14,000 | $14,000 | $15,000 | $105,000 |
| mortgage payment | - | - | $55,000 | $60,000 | $60,000 | $60,000 | $60,000 | $60,000 | $60,000 | $60,000 | $478,000 |
| total expense investment | $124,000 | $62,000 | $210,000 | $73,000 | $73,000 | $73,000 | $74,000 | $74,000 | $75,000 | $75,000 | $913,000 |
Other
| Category | Y1 | Y2 | Y3 | Y4 | Y5 | Y6 | Y7 | Y8 | Y9 | Y10 | Total |
|---|---|---|---|---|---|---|---|---|---|---|---|
| net gain loss | -$54,083 | $18,000 | -$79,224 | $42,000 | $47,000 | $53,000 | $58,000 | $64,000 | $71,000 | $78,000 | $298,000 |
| cumulative roi | $56 | $81 | $74 | $88 | $99 | $110 | $120 | $129 | $138 | $146 | $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