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:
Jun 2028
Price, CAD
$3,959,900
Available
ROI
Want to own a unit? —
Investment Period: 5 years
Yearly Return on Investment in Year 5
23.68%
Cumulative Return on Investment in Year 5
108.59%
Property Price at the End of Year 5
$5,102,000
Deposit Schedule
$20,000 at Signing
Total up to 5% in 30 days
$197,995
5% in 180 days
$197,995
5% in 540 days
$197,995
5% in 900 days
$197,995
5% on Occupancy
$197,995
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 | $217,000 | $228,000 | $240,000 | $252,000 | $265,000 | $279,000 | $294,000 | $309,000 | $325,000 | $2,613,000 |
| rent income | - | - | $22,000 | $67,000 | $70,000 | $73,000 | $76,000 | $80,000 | $83,000 | $87,000 | $559,000 |
| mortgage principal reduction | - | - | $16,000 | $50,000 | $52,000 | $55,000 | $57,000 | $60,000 | $63,000 | $66,000 | $419,000 |
| deposit interest | $10,000 | $36,000 | $65,000 | - | - | - | - | - | - | - | $112,000 |
| gst hst rebate | - | - | $24,000 | - | - | - | - | - | - | - | $24,000 |
| total income return | $216,000 | $253,000 | $355,000 | $357,000 | $375,000 | $393,000 | $413,000 | $433,000 | $455,000 | $478,000 | $3,727,000 |
Expense/ Investment
| Category | Y1 | Y2 | Y3 | Y4 | Y5 | Y6 | Y7 | Y8 | Y9 | Y10 | Total |
|---|---|---|---|---|---|---|---|---|---|---|---|
| deposit | $396,000 | $198,000 | $396,000 | - | - | - | - | - | - | - | $990,000 |
| remaining balance payment | - | - | - | - | - | - | - | - | - | - | - |
| closing cost | - | - | $211,000 | - | - | - | - | - | - | - | $211,000 |
| operating expense | - | - | $15,000 | $45,000 | $46,000 | $47,000 | $48,000 | $49,000 | $50,000 | $51,000 | $349,000 |
| mortgage payment | - | - | $66,000 | $198,000 | $198,000 | $198,000 | $198,000 | $198,000 | $198,000 | $198,000 | $1,454,000 |
| total expense investment | $396,000 | $198,000 | $688,000 | $243,000 | $244,000 | $245,000 | $246,000 | $247,000 | $248,000 | $249,000 | $3,004,000 |
Other
| Category | Y1 | Y2 | Y3 | Y4 | Y5 | Y6 | Y7 | Y8 | Y9 | Y10 | Total |
|---|---|---|---|---|---|---|---|---|---|---|---|
| net gain loss | -$180,279 | $55,000 | -$332,938 | $114,000 | $131,000 | $148,000 | $167,000 | $186,000 | $207,000 | $228,000 | $723,000 |
| cumulative roi | $54 | $79 | $86 | $98 | $109 | $118 | $126 | $134 | $142 | $149 | $1,000 |
The Bedford
Address: Toronto, Ontario
Price Range: $2,500,000 - $10,500,000
Avail. suites: 15
1—4 bd
734—4563 SqFt