Suite number:
1205 - Wilson 612
Project:
Address:
Toronto C06, Ontario
Developer:
Malibu Investments Inc.
Property type:
condo
Floor plan:
Bathrooms:
2
Bedrooms:
2
Size:
612 sqft
Occupancy Date:
Mar 2027
Price, CAD
$846,990
Available
ROI
Want to own a unit? —
Investment Period: 5 years
Yearly Return on Investment in Year 5
20.66%
Cumulative Return on Investment in Year 5
97.30%
Property Price at the End of Year 5
$1,091,000
Deposit Schedule
$10,000 at Signing
Total up to 5% in 30 days
$42,350
5% in 120 days
$42,350
2.5% in 600 days
$21,175
2.5% in 730 days
$21,175
5% on Occupancy
$42,350
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 | $44,000 | $46,000 | $49,000 | $51,000 | $54,000 | $57,000 | $60,000 | $63,000 | $66,000 | $69,000 | $559,000 |
| rent income | - | - | $13,000 | $18,000 | $19,000 | $20,000 | $21,000 | $22,000 | $23,000 | $24,000 | $161,000 |
| mortgage principal reduction | - | - | $8,000 | $11,000 | $11,000 | $12,000 | $12,000 | $13,000 | $14,000 | $14,000 | $96,000 |
| deposit interest | $3,000 | $5,000 | $2,000 | - | - | - | - | - | - | - | $9,000 |
| gst hst rebate | - | - | $24,000 | - | - | - | - | - | - | - | $24,000 |
| total income return | $47,000 | $51,000 | $96,000 | $81,000 | $85,000 | $89,000 | $93,000 | $98,000 | $103,000 | $108,000 | $849,000 |
Expense/ Investment
| Category | Y1 | Y2 | Y3 | Y4 | Y5 | Y6 | Y7 | Y8 | Y9 | Y10 | Total |
|---|---|---|---|---|---|---|---|---|---|---|---|
| deposit | $85,000 | $21,000 | $64,000 | - | - | - | - | - | - | - | $169,000 |
| remaining balance payment | - | - | - | - | - | - | - | - | - | - | - |
| closing cost | - | - | $67,000 | - | - | - | - | - | - | - | $67,000 |
| operating expense | - | - | $7,000 | $9,000 | $10,000 | $10,000 | $10,000 | $10,000 | $11,000 | $11,000 | $78,000 |
| mortgage payment | - | - | $32,000 | $42,000 | $42,000 | $42,000 | $42,000 | $42,000 | $42,000 | $42,000 | $329,000 |
| total expense investment | $85,000 | $21,000 | $170,000 | $52,000 | $52,000 | $52,000 | $52,000 | $53,000 | $53,000 | $53,000 | $643,000 |
Other
| Category | Y1 | Y2 | Y3 | Y4 | Y5 | Y6 | Y7 | Y8 | Y9 | Y10 | Total |
|---|---|---|---|---|---|---|---|---|---|---|---|
| net gain loss | -$37,837 | $30,000 | -$74,053 | $29,000 | $33,000 | $36,000 | $41,000 | $45,000 | $50,000 | $54,000 | $206,000 |
| cumulative roi | $55 | $93 | $72 | $86 | $97 | $108 | $118 | $128 | $137 | $146 | $1,000 |
Express 2 Condos
Address: Toronto C06, Ontario
Price Range: $589,000 - $882,000
Avail. suites: 36
1—2 bd
392—716 SqFt