Suite number:
1104-1
Project:
Address:
Toronto, Ontario
Developer:
Harhay Developments
Property type:
condo
Floor plan:
Bathrooms:
1
Bedrooms:
1
Size:
629 sqft
Occupancy Date:
Jun 2027
Price, CAD
$791,900
Available
ROI
Want to own a unit? —
Investment Period: 5 years
Yearly Return on Investment in Year 5
18.56%
Cumulative Return on Investment in Year 5
87.50%
Property Price at the End of Year 5
$1,020,000
Deposit Schedule
$10,000 at Signing
Total up to 5% in 30 days
$39,595
2.5% in 180 days
$19,798
2.5% in 365 days
$19,798
10% on Occupancy
$79,190
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 | $41,000 | $43,000 | $46,000 | $48,000 | $50,000 | $53,000 | $56,000 | $59,000 | $62,000 | $65,000 | $523,000 |
| rent income | - | $5,000 | $15,000 | $15,000 | $16,000 | $17,000 | $18,000 | $18,000 | $19,000 | $20,000 | $143,000 |
| mortgage principal reduction | - | $3,000 | $10,000 | $10,000 | $11,000 | $11,000 | $12,000 | $13,000 | $13,000 | $14,000 | $98,000 |
| deposit interest | -$810 | $3,000 | - | - | - | - | - | - | - | - | $2,000 |
| gst hst rebate | - | $24,000 | - | - | - | - | - | - | - | - | $24,000 |
| total income return | $40,000 | $79,000 | $70,000 | $74,000 | $78,000 | $81,000 | $85,000 | $90,000 | $94,000 | $99,000 | $790,000 |
Expense/ Investment
| Category | Y1 | Y2 | Y3 | Y4 | Y5 | Y6 | Y7 | Y8 | Y9 | Y10 | Total |
|---|---|---|---|---|---|---|---|---|---|---|---|
| deposit | $59,000 | $99,000 | - | - | - | - | - | - | - | - | $158,000 |
| remaining balance payment | - | - | - | - | - | - | - | - | - | - | - |
| closing cost | - | $65,000 | - | - | - | - | - | - | - | - | $65,000 |
| operating expense | - | $3,000 | $9,000 | $9,000 | $10,000 | $10,000 | $10,000 | $10,000 | $11,000 | $11,000 | $83,000 |
| mortgage payment | - | $13,000 | $40,000 | $40,000 | $40,000 | $40,000 | $40,000 | $40,000 | $40,000 | $40,000 | $330,000 |
| total expense investment | $59,000 | $180,000 | $49,000 | $49,000 | $49,000 | $50,000 | $50,000 | $50,000 | $50,000 | $50,000 | $637,000 |
Other
| Category | Y1 | Y2 | Y3 | Y4 | Y5 | Y6 | Y7 | Y8 | Y9 | Y10 | Total |
|---|---|---|---|---|---|---|---|---|---|---|---|
| net gain loss | -$19,141 | -$101,793 | $21,000 | $25,000 | $28,000 | $32,000 | $36,000 | $40,000 | $44,000 | $48,000 | $153,000 |
| cumulative roi | $69 | $50 | $64 | $77 | $87 | $97 | $107 | $115 | $124 | $132 | $923 |
The 9Hundred Condos
Address: Toronto, Ontario
Price Range: $680,000 - $1,217,000
Avail. suites: 104
1—3.5 bd
491—1123 SqFt