Suite number:
420
Project:
Address:
Toronto W07, Ontario
Developer:
Marlin Spring Developments
Property type:
condo
Bathrooms:
2
Bedrooms:
3
Size:
1054 sqft
Occupancy Date:
Jun 2025
Price, CAD
$1,071,990
Available
ROI
Want to own a unit? —
Investment Period: 5 years
Yearly Return on Investment in Year 5
20.52%
Cumulative Return on Investment in Year 5
97.34%
Property Price at the End of Year 5
$1,381,000
Deposit Schedule
$10,000 at Signing
Total up to 5% in 0 days
$53,600
5% on Occupancy
$53,600
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 | $56,000 | $59,000 | $62,000 | $65,000 | $68,000 | $72,000 | $76,000 | $79,000 | $84,000 | $88,000 | $707,000 |
| rent income | $15,000 | $38,000 | $39,000 | $41,000 | $43,000 | $45,000 | $46,000 | $48,000 | $51,000 | $53,000 | $419,000 |
| mortgage principal reduction | $6,000 | $14,000 | $15,000 | $15,000 | $16,000 | $17,000 | $18,000 | $18,000 | $19,000 | $20,000 | $159,000 |
| deposit interest | $1,000 | - | - | - | - | - | - | - | - | - | $1,000 |
| gst hst rebate | $24,000 | - | - | - | - | - | - | - | - | - | $24,000 |
| total income return | $102,000 | $110,000 | $116,000 | $121,000 | $127,000 | $133,000 | $140,000 | $146,000 | $153,000 | $161,000 | $1,310,000 |
Expense/ Investment
| Category | Y1 | Y2 | Y3 | Y4 | Y5 | Y6 | Y7 | Y8 | Y9 | Y10 | Total |
|---|---|---|---|---|---|---|---|---|---|---|---|
| deposit | $107,000 | - | - | - | - | - | - | - | - | - | $107,000 |
| remaining balance payment | $107,000 | - | - | - | - | - | - | - | - | - | $107,000 |
| closing cost | $75,000 | - | - | - | - | - | - | - | - | - | $75,000 |
| operating expense | $6,000 | $16,000 | $16,000 | $17,000 | $17,000 | $18,000 | $18,000 | $19,000 | $19,000 | $20,000 | $166,000 |
| mortgage payment | $22,000 | $52,000 | $52,000 | $52,000 | $52,000 | $52,000 | $52,000 | $52,000 | $52,000 | $52,000 | $491,000 |
| total expense investment | $317,000 | $68,000 | $68,000 | $69,000 | $69,000 | $70,000 | $70,000 | $71,000 | $72,000 | $72,000 | $946,000 |
Other
| Category | Y1 | Y2 | Y3 | Y4 | Y5 | Y6 | Y7 | Y8 | Y9 | Y10 | Total |
|---|---|---|---|---|---|---|---|---|---|---|---|
| net gain loss | -$215,396 | $43,000 | $48,000 | $53,000 | $58,000 | $63,000 | $69,000 | $75,000 | $82,000 | $89,000 | $364,000 |
| cumulative roi | $29 | $49 | $66 | $82 | $97 | $112 | $126 | $141 | $155 | $170 | $1,000 |
Curio Condos
Address: Toronto W07, Ontario
Price Range: $536,000 - $1,112,000
Avail. suites: 25
0—3 bd
440—1054 SqFt