Suite number:
3407 - A 455
Project:
Address:
Toronto C08, Ontario
Developer:
Diamondcorp
Property type:
condo
Floor plan:
Bathrooms:
1
Bedrooms:
1
Size:
455 sqft
Occupancy Date:
Jan 2027
Price, CAD
$852,990
Available
ROI
Want to own a unit? —
Investment Period: 5 years
Yearly Return on Investment in Year 5
19.30%
Cumulative Return on Investment in Year 5
90.81%
Property Price at the End of Year 5
$1,099,000
Deposit Schedule
$10,000 at Signing
Total up to 5% in 60 days
$42,650
5% in 139 days
$42,650
10% on Occupancy
$85,299
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 | $44,000 | $47,000 | $49,000 | $52,000 | $54,000 | $57,000 | $60,000 | $63,000 | $67,000 | $70,000 | $563,000 |
| rent income | - | - | $10,000 | $11,000 | $12,000 | $12,000 | $13,000 | $13,000 | $14,000 | $14,000 | $98,000 |
| mortgage principal reduction | - | - | $10,000 | $11,000 | $12,000 | $12,000 | $13,000 | $13,000 | $14,000 | $15,000 | $99,000 |
| deposit interest | $3,000 | $4,000 | $109 | - | - | - | - | - | - | - | $8,000 |
| gst hst rebate | - | - | $24,000 | - | - | - | - | - | - | - | $24,000 |
| total income return | $47,000 | $51,000 | $93,000 | $74,000 | $77,000 | $81,000 | $85,000 | $90,000 | $94,000 | $99,000 | $791,000 |
Expense/ Investment
| Category | Y1 | Y2 | Y3 | Y4 | Y5 | Y6 | Y7 | Y8 | Y9 | Y10 | Total |
|---|---|---|---|---|---|---|---|---|---|---|---|
| deposit | $85,000 | - | $85,000 | - | - | - | - | - | - | - | $171,000 |
| remaining balance payment | - | - | - | - | - | - | - | - | - | - | - |
| closing cost | - | - | $68,000 | - | - | - | - | - | - | - | $68,000 |
| operating expense | - | - | $7,000 | $7,000 | $8,000 | $8,000 | $8,000 | $8,000 | $8,000 | $9,000 | $63,000 |
| mortgage payment | - | - | $39,000 | $43,000 | $43,000 | $43,000 | $43,000 | $43,000 | $43,000 | $43,000 | $338,000 |
| total expense investment | $85,000 | - | $199,000 | $50,000 | $50,000 | $51,000 | $51,000 | $51,000 | $51,000 | $51,000 | $639,000 |
Other
| Category | Y1 | Y2 | Y3 | Y4 | Y5 | Y6 | Y7 | Y8 | Y9 | Y10 | Total |
|---|---|---|---|---|---|---|---|---|---|---|---|
| net gain loss | -$37,888 | $51,000 | -$106,141 | $24,000 | $27,000 | $31,000 | $35,000 | $39,000 | $43,000 | $48,000 | $153,000 |
| cumulative roi | $56 | $115 | $69 | $81 | $91 | $100 | $108 | $116 | $124 | $131 | $990 |
Celeste Condominiums
Address: Toronto C08, Ontario
Price Range: $774,000 - $1,294,000
Avail. suites: 12
1—3.5 bd
437—868 SqFt