Suite number:
219
Project:
Address:
Toronto, Ontario
Developer:
Aspen Ridge Homes
Property type:
condo
Floor plan:
Bathrooms:
2.5
Bedrooms:
2.5
Size:
1207 sqft
Occupancy Date:
Feb 2027
Price, CAD
$2,053,990
Available
ROI
Want to own a unit? —
Investment Period: 5 years
Yearly Return on Investment in Year 5
19.84%
Cumulative Return on Investment in Year 5
90.52%
Property Price at the End of Year 5
$2,646,000
Deposit Schedule
$5 at Signing
Total up to 5% in 90 days
$102,700
5% in 365 days
$102,700
5% on Occupancy
$102,700
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 | $107,000 | $112,000 | $118,000 | $124,000 | $131,000 | $138,000 | $145,000 | $152,000 | $160,000 | $169,000 | $1,356,000 |
| rent income | - | $25,000 | $43,000 | $45,000 | $47,000 | $49,000 | $51,000 | $53,000 | $56,000 | $58,000 | $427,000 |
| mortgage principal reduction | - | $15,000 | $26,000 | $27,000 | $29,000 | $30,000 | $32,000 | $33,000 | $35,000 | $36,000 | $262,000 |
| deposit interest | $5,000 | $9,000 | - | - | - | - | - | - | - | - | $15,000 |
| gst hst rebate | - | $24,000 | - | - | - | - | - | - | - | - | $24,000 |
| total income return | $112,000 | $185,000 | $187,000 | $197,000 | $206,000 | $217,000 | $227,000 | $239,000 | $250,000 | $263,000 | $2,083,000 |
Expense/ Investment
| Category | Y1 | Y2 | Y3 | Y4 | Y5 | Y6 | Y7 | Y8 | Y9 | Y10 | Total |
|---|---|---|---|---|---|---|---|---|---|---|---|
| deposit | $103,000 | $205,000 | - | - | - | - | - | - | - | - | $308,000 |
| remaining balance payment | - | $103,000 | - | - | - | - | - | - | - | - | $103,000 |
| closing cost | - | $116,000 | - | - | - | - | - | - | - | - | $116,000 |
| operating expense | - | $14,000 | $25,000 | $25,000 | $26,000 | $26,000 | $27,000 | $27,000 | $28,000 | $29,000 | $227,000 |
| mortgage payment | - | $60,000 | $103,000 | $103,000 | $103,000 | $103,000 | $103,000 | $103,000 | $103,000 | $103,000 | $883,000 |
| total expense investment | $103,000 | $498,000 | $127,000 | $128,000 | $129,000 | $129,000 | $130,000 | $130,000 | $131,000 | $132,000 | $1,637,000 |
Other
| Category | Y1 | Y2 | Y3 | Y4 | Y5 | Y6 | Y7 | Y8 | Y9 | Y10 | Total |
|---|---|---|---|---|---|---|---|---|---|---|---|
| net gain loss | $9,000 | -$313,568 | $60,000 | $69,000 | $78,000 | $88,000 | $98,000 | $108,000 | $119,000 | $131,000 | $446,000 |
| cumulative roi | $109 | $49 | $65 | $79 | $91 | $101 | $111 | $121 | $130 | $139 | $995 |
The Essery
Address: Toronto, Ontario
Price Range: $1,122,000 - $4,350,000
Avail. suites: 47
1—3.5 bd
741—2101 SqFt