Suite number:
T‐04 (North Tower)
Project:
Address:
Toronto, Ontario
Developer:
Reserve Properties
Property type:
condo
Floor plan:
Bathrooms:
2
Bedrooms:
2
Size:
649 sqft
Occupancy Date:
Jun 2025
Price, CAD
$1,001,900
Available
ROI
Want to own a unit? —
Investment Period: 5 years
Yearly Return on Investment in Year 5
41.42%
Cumulative Return on Investment in Year 5
200.36%
Property Price at the End of Year 5
$1,291,000
Deposit Schedule
$10,000 at Signing
Total up to 20% in 9999 days
$200,380
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 | $52,000 | $55,000 | $58,000 | $61,000 | $64,000 | $67,000 | $71,000 | $74,000 | $78,000 | $82,000 | $661,000 |
| rent income | $20,000 | $20,000 | $21,000 | $22,000 | $23,000 | $24,000 | $25,000 | $26,000 | $27,000 | $29,000 | $239,000 |
| mortgage principal reduction | $12,000 | $13,000 | $14,000 | $14,000 | $15,000 | $16,000 | $16,000 | $17,000 | $18,000 | $19,000 | $155,000 |
| deposit interest | - | - | - | - | - | - | - | - | - | - | - |
| gst hst rebate | $24,000 | - | - | - | - | - | - | - | - | - | $24,000 |
| total income return | $108,000 | $88,000 | $93,000 | $97,000 | $102,000 | $107,000 | $112,000 | $118,000 | $124,000 | $130,000 | $1,079,000 |
Expense/ Investment
| Category | Y1 | Y2 | Y3 | Y4 | Y5 | Y6 | Y7 | Y8 | Y9 | Y10 | Total |
|---|---|---|---|---|---|---|---|---|---|---|---|
| deposit | - | - | - | - | - | - | - | - | - | - | - |
| remaining balance payment | - | - | - | - | - | - | - | - | - | - | - |
| closing cost | - | - | - | - | - | - | - | - | - | - | - |
| operating expense | $9,000 | $10,000 | $10,000 | $10,000 | $10,000 | $11,000 | $11,000 | $11,000 | $11,000 | $12,000 | $105,000 |
| mortgage payment | $50,000 | $50,000 | $50,000 | $50,000 | $50,000 | $50,000 | $50,000 | $50,000 | $50,000 | $50,000 | $502,000 |
| total expense investment | $60,000 | $60,000 | $60,000 | $60,000 | $61,000 | $61,000 | $61,000 | $61,000 | $62,000 | $62,000 | $607,000 |
Other
| Category | Y1 | Y2 | Y3 | Y4 | Y5 | Y6 | Y7 | Y8 | Y9 | Y10 | Total |
|---|---|---|---|---|---|---|---|---|---|---|---|
| net gain loss | $48,000 | $28,000 | $33,000 | $37,000 | $41,000 | $46,000 | $51,000 | $57,000 | $62,000 | $68,000 | $472,000 |
| cumulative roi | $241 | $205 | $198 | $198 | $200 | $205 | $210 | $216 | $223 | $230 | $2,000 |
Line 5 Condos
Address: Toronto, Ontario
Price Range: $600,000 - $1,364,000
Avail. suites: 32
0—3 bd
291—1656 SqFt