Suite number:
1C - Suite 1901
Project:
Address:
Toronto, Ontario
Developer:
Slate Asset Management
Property type:
condo
Floor plan:
Bathrooms:
1.5
Bedrooms:
1.5
Size:
686 sqft
Occupancy Date:
Jun 2027
Price, CAD
$1,598,900
Available
ROI
Want to own a unit? —
Investment Period: 5 years
Yearly Return on Investment in Year 5
20.18%
Cumulative Return on Investment in Year 5
93.14%
Property Price at the End of Year 5
$2,060,000
Deposit Schedule
$10,000 at Signing
Total up to 5% in 30 days
$79,945
5% in 90 days
$79,945
5% in 120 days
$79,945
5% on Occupancy
$79,945
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 | $83,000 | $87,000 | $92,000 | $97,000 | $102,000 | $107,000 | $113,000 | $119,000 | $125,000 | $131,000 | $1,055,000 |
| rent income | - | $6,000 | $24,000 | $25,000 | $26,000 | $27,000 | $29,000 | $30,000 | $31,000 | $33,000 | $231,000 |
| mortgage principal reduction | - | $5,000 | $20,000 | $21,000 | $22,000 | $23,000 | $24,000 | $25,000 | $27,000 | $28,000 | $195,000 |
| deposit interest | $10,000 | $9,000 | - | - | - | - | - | - | - | - | $19,000 |
| gst hst rebate | - | $24,000 | - | - | - | - | - | - | - | - | $24,000 |
| total income return | $93,000 | $131,000 | $136,000 | $143,000 | $150,000 | $158,000 | $165,000 | $174,000 | $182,000 | $192,000 | $1,524,000 |
Expense/ Investment
| Category | Y1 | Y2 | Y3 | Y4 | Y5 | Y6 | Y7 | Y8 | Y9 | Y10 | Total |
|---|---|---|---|---|---|---|---|---|---|---|---|
| deposit | $240,000 | $80,000 | - | - | - | - | - | - | - | - | $320,000 |
| remaining balance payment | - | - | - | - | - | - | - | - | - | - | - |
| closing cost | - | $97,000 | - | - | - | - | - | - | - | - | $97,000 |
| operating expense | - | $3,000 | $13,000 | $13,000 | $13,000 | $14,000 | $14,000 | $14,000 | $15,000 | $15,000 | $114,000 |
| mortgage payment | - | $20,000 | $80,000 | $80,000 | $80,000 | $80,000 | $80,000 | $80,000 | $80,000 | $80,000 | $661,000 |
| total expense investment | $240,000 | $201,000 | $93,000 | $93,000 | $93,000 | $94,000 | $94,000 | $94,000 | $95,000 | $95,000 | $1,192,000 |
Other
| Category | Y1 | Y2 | Y3 | Y4 | Y5 | Y6 | Y7 | Y8 | Y9 | Y10 | Total |
|---|---|---|---|---|---|---|---|---|---|---|---|
| net gain loss | -$146,839 | -$69,598 | $43,000 | $50,000 | $57,000 | $64,000 | $71,000 | $79,000 | $88,000 | $97,000 | $332,000 |
| cumulative roi | $39 | $53 | $69 | $82 | $93 | $103 | $113 | $121 | $130 | $138 | $941 |
One Delisle
Address: Toronto, Ontario
Price Range: $1,151,000 - $11,900,000
Avail. suites: 57
0—3.5 bd
308—3625 SqFt