Suite number:
1903
Project:
Address:
Toronto, Ontario
Developer:
By Burnac
Property type:
condo
Floor plan:
Bathrooms:
2.5
Bedrooms:
2.5
Size:
1903 sqft
Occupancy Date:
Mar 2027
Price, CAD
$3,949,900
Available
ROI
Want to own a unit? —
Investment Period: 5 years
Yearly Return on Investment in Year 5
21.32%
Cumulative Return on Investment in Year 5
94.92%
Property Price at the End of Year 5
$5,089,000
Deposit Schedule
$20,000 at Signing
Total up to 5% in 30 days
$197,495
5% in 180 days
$197,495
5% in 540 days
$197,495
10% on Occupancy
$394,990
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 | $205,000 | $216,000 | $227,000 | $239,000 | $252,000 | $265,000 | $278,000 | $293,000 | $308,000 | $324,000 | $2,607,000 |
| rent income | - | - | $55,000 | $69,000 | $72,000 | $75,000 | $78,000 | $81,000 | $85,000 | $89,000 | $604,000 |
| mortgage principal reduction | - | - | $40,000 | $51,000 | $53,000 | $56,000 | $58,000 | $61,000 | $64,000 | $67,000 | $452,000 |
| deposit interest | $10,000 | $36,000 | $3,000 | - | - | - | - | - | - | - | $50,000 |
| gst hst rebate | - | - | $24,000 | - | - | - | - | - | - | - | $24,000 |
| total income return | $215,000 | $252,000 | $350,000 | $359,000 | $377,000 | $395,000 | $415,000 | $436,000 | $457,000 | $480,000 | $3,736,000 |
Expense/ Investment
| Category | Y1 | Y2 | Y3 | Y4 | Y5 | Y6 | Y7 | Y8 | Y9 | Y10 | Total |
|---|---|---|---|---|---|---|---|---|---|---|---|
| deposit | $395,000 | $197,000 | $395,000 | - | - | - | - | - | - | - | $987,000 |
| remaining balance payment | - | - | - | - | - | - | - | - | - | - | - |
| closing cost | - | - | $211,000 | - | - | - | - | - | - | - | $211,000 |
| operating expense | - | - | $37,000 | $45,000 | $46,000 | $47,000 | $48,000 | $49,000 | $50,000 | $51,000 | $374,000 |
| mortgage payment | - | - | $165,000 | $198,000 | $198,000 | $198,000 | $198,000 | $198,000 | $198,000 | $198,000 | $1,549,000 |
| total expense investment | $395,000 | $197,000 | $808,000 | $243,000 | $244,000 | $245,000 | $246,000 | $247,000 | $248,000 | $249,000 | $3,122,000 |
Other
| Category | Y1 | Y2 | Y3 | Y4 | Y5 | Y6 | Y7 | Y8 | Y9 | Y10 | Total |
|---|---|---|---|---|---|---|---|---|---|---|---|
| net gain loss | -$179,852 | $54,000 | -$457,298 | $116,000 | $133,000 | $150,000 | $169,000 | $189,000 | $209,000 | $231,000 | $614,000 |
| cumulative roi | $54 | $79 | $70 | $84 | $95 | $105 | $114 | $123 | $131 | $139 | $993 |
The Bedford
Address: Toronto, Ontario
Price Range: $2,475,000 - $10,500,000
Avail. suites: 17
1—4 bd
734—4286 SqFt