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
24.61%
Cumulative Return on Investment in Year 5
111.31%
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 | - | - | - | $66,000 | $69,000 | $72,000 | $75,000 | $79,000 | $82,000 | $86,000 | $530,000 |
| mortgage principal reduction | - | - | - | $49,000 | $51,000 | $54,000 | $56,000 | $59,000 | $62,000 | $65,000 | $396,000 |
| deposit interest | $15,000 | $36,000 | $56,000 | - | - | - | - | - | - | - | $106,000 |
| gst hst rebate | - | - | - | $24,000 | - | - | - | - | - | - | $24,000 |
| total income return | $220,000 | $253,000 | $283,000 | $379,000 | $373,000 | $391,000 | $411,000 | $431,000 | $453,000 | $475,000 | $3,670,000 |
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 | - | - | - | $44,000 | $45,000 | $46,000 | $47,000 | $48,000 | $49,000 | $51,000 | $332,000 |
| mortgage payment | - | - | - | $198,000 | $198,000 | $198,000 | $198,000 | $198,000 | $198,000 | $198,000 | $1,388,000 |
| total expense investment | $396,000 | $198,000 | $607,000 | $243,000 | $244,000 | $245,000 | $246,000 | $247,000 | $248,000 | $249,000 | $2,921,000 |
Other
| Category | Y1 | Y2 | Y3 | Y4 | Y5 | Y6 | Y7 | Y8 | Y9 | Y10 | Total |
|---|---|---|---|---|---|---|---|---|---|---|---|
| net gain loss | -$175,948 | $55,000 | -$323,960 | $136,000 | $129,000 | $147,000 | $165,000 | $185,000 | $205,000 | $227,000 | $749,000 |
| cumulative roi | $56 | $80 | $84 | $101 | $111 | $120 | $129 | $136 | $144 | $152 | $1,000 |
The Bedford
Address: Toronto, Ontario
Price Range: $2,500,000 - $10,500,000
Avail. suites: 16
1—4 bd
734—4563 SqFt