Suite number:
P-211N
Project:
Address:
Toronto, Ontario
Developer:
Reserve Properties
Property type:
condo
Floor plan:
Bathrooms:
2
Bedrooms:
3.5
Size:
1071 sqft
Occupancy Date:
Sep 2025
Price, CAD
$1,636,900
Available
ROI
Want to own a unit? —
Investment Period: 5 years
Yearly Return on Investment in Year 5
18.43%
Cumulative Return on Investment in Year 5
86.35%
Property Price at the End of Year 5
$2,109,000
Deposit Schedule
$10,000 at Signing
Total up to 5% in 30 days
$81,845
5% in 90 days
$81,845
10% on Occupancy
$163,690
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 | $85,000 | $90,000 | $94,000 | $99,000 | $104,000 | $110,000 | $115,000 | $121,000 | $128,000 | $134,000 | $1,080,000 |
| rent income | $28,000 | $39,000 | $40,000 | $42,000 | $44,000 | $46,000 | $48,000 | $50,000 | $52,000 | $54,000 | $442,000 |
| mortgage principal reduction | $15,000 | $21,000 | $22,000 | $23,000 | $24,000 | $25,000 | $27,000 | $28,000 | $29,000 | $31,000 | $245,000 |
| deposit interest | $532 | - | - | - | - | - | - | - | - | - | $532 |
| gst hst rebate | $24,000 | - | - | - | - | - | - | - | - | - | $24,000 |
| total income return | $153,000 | $149,000 | $156,000 | $164,000 | $172,000 | $181,000 | $190,000 | $199,000 | $209,000 | $219,000 | $1,791,000 |
Expense/ Investment
| Category | Y1 | Y2 | Y3 | Y4 | Y5 | Y6 | Y7 | Y8 | Y9 | Y10 | Total |
|---|---|---|---|---|---|---|---|---|---|---|---|
| deposit | $327,000 | - | - | - | - | - | - | - | - | - | $327,000 |
| remaining balance payment | - | - | - | - | - | - | - | - | - | - | - |
| closing cost | $99,000 | - | - | - | - | - | - | - | - | - | $99,000 |
| operating expense | $12,000 | $16,000 | $17,000 | $17,000 | $17,000 | $18,000 | $18,000 | $19,000 | $19,000 | $20,000 | $173,000 |
| mortgage payment | $61,000 | $82,000 | $82,000 | $82,000 | $82,000 | $82,000 | $82,000 | $82,000 | $82,000 | $82,000 | $799,000 |
| total expense investment | $500,000 | $98,000 | $99,000 | $99,000 | $99,000 | $100,000 | $100,000 | $101,000 | $101,000 | $102,000 | $1,398,000 |
Other
| Category | Y1 | Y2 | Y3 | Y4 | Y5 | Y6 | Y7 | Y8 | Y9 | Y10 | Total |
|---|---|---|---|---|---|---|---|---|---|---|---|
| net gain loss | -$347,236 | $51,000 | $58,000 | $65,000 | $73,000 | $81,000 | $89,000 | $98,000 | $108,000 | $117,000 | $393,000 |
| cumulative roi | $27 | $45 | $60 | $74 | $86 | $98 | $109 | $120 | $131 | $142 | $892 |
Untitled Toronto
Address: Toronto, Ontario
Price Range: $589,000 - $2,522,000
Avail. suites: 34
0—3.5 bd
302—1661 SqFt