Suite number:
514 Terrace
Project:
Address:
Toronto W01, Ontario
Developer:
Curated Properties
Property type:
condo
Bathrooms:
1
Bedrooms:
1.5
Size:
514 sqft
Occupancy Date:
Jun 2027
Price, CAD
$734,900
Available
ROI
Want to own a unit? —
Investment Period: 5 years
Yearly Return on Investment in Year 5
22.91%
Cumulative Return on Investment in Year 5
107.00%
Property Price at the End of Year 5
$947,000
Deposit Schedule
$10,000 at Signing
Total up to 5% in 30 days
$26,745
2.5% in 120 days
$18,373
2.5% in 270 days
$18,373
2.5% in 540 days
$18,373
2.5% in 720 days
$18,373
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 | $38,000 | $40,000 | $42,000 | $44,000 | $47,000 | $49,000 | $52,000 | $54,000 | $57,000 | $60,000 | $485,000 |
| rent income | - | - | $6,000 | $18,000 | $19,000 | $20,000 | $21,000 | $22,000 | $23,000 | $24,000 | $152,000 |
| mortgage principal reduction | - | - | $3,000 | $10,000 | $11,000 | $11,000 | $12,000 | $12,000 | $13,000 | $13,000 | $86,000 |
| deposit interest | -$1,864 | $7,000 | $4,000 | - | - | - | - | - | - | - | $9,000 |
| gst hst rebate | - | - | $24,000 | - | - | - | - | - | - | - | $24,000 |
| total income return | $36,000 | $47,000 | $79,000 | $73,000 | $77,000 | $81,000 | $84,000 | $88,000 | $93,000 | $97,000 | $756,000 |
Expense/ Investment
| Category | Y1 | Y2 | Y3 | Y4 | Y5 | Y6 | Y7 | Y8 | Y9 | Y10 | Total |
|---|---|---|---|---|---|---|---|---|---|---|---|
| deposit | $73,000 | $37,000 | $37,000 | - | - | - | - | - | - | - | $147,000 |
| remaining balance payment | - | - | - | - | - | - | - | - | - | - | - |
| closing cost | - | - | $61,000 | - | - | - | - | - | - | - | $61,000 |
| operating expense | - | - | $3,000 | $8,000 | $8,000 | $9,000 | $9,000 | $9,000 | $10,000 | $10,000 | $65,000 |
| mortgage payment | - | - | $11,000 | $34,000 | $34,000 | $34,000 | $34,000 | $34,000 | $34,000 | $34,000 | $247,000 |
| total expense investment | $73,000 | $37,000 | $112,000 | $42,000 | $42,000 | $42,000 | $43,000 | $43,000 | $43,000 | $44,000 | $521,000 |
Other
| Category | Y1 | Y2 | Y3 | Y4 | Y5 | Y6 | Y7 | Y8 | Y9 | Y10 | Total |
|---|---|---|---|---|---|---|---|---|---|---|---|
| net gain loss | -$37,248 | $10,000 | -$32,580 | $31,000 | $35,000 | $38,000 | $42,000 | $46,000 | $50,000 | $54,000 | $235,000 |
| cumulative roi | $52 | $76 | $76 | $93 | $107 | $120 | $133 | $145 | $157 | $169 | $1,000 |
Centered on transit and surrounded by the lake and urban landmark amenities, 8 Temple is a place for first-time buyers to grow, and young urban families to grow into. It offers a range of spacious, well-thought-out suites designed by award-winning de...
Address: Toronto W01, Ontario
Price Range: $715,000 - $1,785,000
Avail. suites: 28
1—3.5 bd
447—1351 SqFt