Suite number:
1168
Project:
Address:
Toronto C02, Ontario
Developer:
By Burnac
Property type:
condo
Bathrooms:
2
Bedrooms:
2
Size:
1168 sqft
Occupancy Date:
Mar 2027
Price, CAD
$2,499,900
Available
ROI
Want to own a unit? —
Investment Period: 5 years
Yearly Return on Investment in Year 5
21.72%
Cumulative Return on Investment in Year 5
97.56%
Property Price at the End of Year 5
$3,221,000
Deposit Schedule
$20,000 at Signing
Total up to 5% in 30 days
$124,995
5% in 180 days
$124,995
5% in 540 days
$124,995
10% on Occupancy
$249,990
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 | $130,000 | $137,000 | $144,000 | $151,000 | $159,000 | $167,000 | $176,000 | $185,000 | $195,000 | $205,000 | $1,650,000 |
| rent income | - | - | $23,000 | $35,000 | $37,000 | $38,000 | $40,000 | $42,000 | $43,000 | $45,000 | $303,000 |
| mortgage principal reduction | - | - | $21,000 | $33,000 | $35,000 | $36,000 | $38,000 | $40,000 | $42,000 | $44,000 | $289,000 |
| deposit interest | $9,000 | $23,000 | $5,000 | - | - | - | - | - | - | - | $37,000 |
| gst hst rebate | - | - | $24,000 | - | - | - | - | - | - | - | $24,000 |
| total income return | $139,000 | $159,000 | $217,000 | $220,000 | $231,000 | $242,000 | $254,000 | $267,000 | $280,000 | $294,000 | $2,303,000 |
Expense/ Investment
| Category | Y1 | Y2 | Y3 | Y4 | Y5 | Y6 | Y7 | Y8 | Y9 | Y10 | Total |
|---|---|---|---|---|---|---|---|---|---|---|---|
| deposit | $250,000 | $125,000 | $250,000 | - | - | - | - | - | - | - | $625,000 |
| remaining balance payment | - | - | - | - | - | - | - | - | - | - | - |
| closing cost | - | - | $137,000 | - | - | - | - | - | - | - | $137,000 |
| operating expense | - | - | $18,000 | $27,000 | $28,000 | $29,000 | $30,000 | $31,000 | $32,000 | $33,000 | $228,000 |
| mortgage payment | - | - | $81,000 | $122,000 | $122,000 | $122,000 | $122,000 | $122,000 | $122,000 | $122,000 | $932,000 |
| total expense investment | $250,000 | $125,000 | $486,000 | $149,000 | $150,000 | $151,000 | $152,000 | $152,000 | $153,000 | $154,000 | $1,922,000 |
Other
| Category | Y1 | Y2 | Y3 | Y4 | Y5 | Y6 | Y7 | Y8 | Y9 | Y10 | Total |
|---|---|---|---|---|---|---|---|---|---|---|---|
| net gain loss | -$111,081 | $34,000 | -$268,632 | $71,000 | $81,000 | $91,000 | $103,000 | $114,000 | $127,000 | $139,000 | $381,000 |
| cumulative roi | $56 | $80 | $74 | $87 | $98 | $107 | $115 | $123 | $131 | $138 | $1,000 |
The Bedford
Address: Toronto C02, Ontario
Price Range: $2,450,000 - $10,500,000
Avail. suites: 18
1—4 bd
734—4286 SqFt