Suite number:
Q0BD (ST)
Project:
Address:
Toronto W07, Ontario
Developer:
Mattamy Homes Canada
Property type:
condo
Floor plan:
Bathrooms:
1
Bedrooms:
0
Size:
417 sqft
Occupancy Date:
Jan 2027
Price, CAD
$535,900
Available
ROI
Want to own a unit? —
Investment Period: 5 years
Yearly Return on Investment in Year 5
17.69%
Cumulative Return on Investment in Year 5
85.15%
Property Price at the End of Year 5
$690,000
Deposit Schedule
$10,000 at Signing
Total up to 5% in 30 days
$26,795
10% on Occupancy
$53,590
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 | $28,000 | $29,000 | $31,000 | $32,000 | $34,000 | $36,000 | $38,000 | $40,000 | $42,000 | $44,000 | $354,000 |
| rent income | - | - | $7,000 | $8,000 | $8,000 | $8,000 | $9,000 | $9,000 | $9,000 | $10,000 | $68,000 |
| mortgage principal reduction | - | - | $7,000 | $7,000 | $7,000 | $8,000 | $8,000 | $8,000 | $9,000 | $9,000 | $63,000 |
| deposit interest | -$1,326 | $1,000 | - | - | - | - | - | - | - | - | $8 |
| gst hst rebate | - | - | $24,000 | - | - | - | - | - | - | - | $24,000 |
| total income return | $26,000 | $31,000 | $69,000 | $47,000 | $49,000 | $52,000 | $54,000 | $57,000 | $60,000 | $63,000 | $509,000 |
Expense/ Investment
| Category | Y1 | Y2 | Y3 | Y4 | Y5 | Y6 | Y7 | Y8 | Y9 | Y10 | Total |
|---|---|---|---|---|---|---|---|---|---|---|---|
| deposit | $27,000 | $54,000 | - | - | - | - | - | - | - | - | $80,000 |
| remaining balance payment | - | $27,000 | - | - | - | - | - | - | - | - | $27,000 |
| closing cost | - | $55,000 | - | - | - | - | - | - | - | - | $55,000 |
| operating expense | - | - | $5,000 | $6,000 | $6,000 | $6,000 | $6,000 | $6,000 | $6,000 | $6,000 | $47,000 |
| mortgage payment | - | - | $27,000 | $27,000 | $27,000 | $27,000 | $27,000 | $27,000 | $27,000 | $27,000 | $215,000 |
| total expense investment | $27,000 | $135,000 | $32,000 | $32,000 | $32,000 | $33,000 | $33,000 | $33,000 | $33,000 | $33,000 | $423,000 |
Other
| Category | Y1 | Y2 | Y3 | Y4 | Y5 | Y6 | Y7 | Y8 | Y9 | Y10 | Total |
|---|---|---|---|---|---|---|---|---|---|---|---|
| net gain loss | -$334 | -$104,625 | $37,000 | $15,000 | $17,000 | $19,000 | $22,000 | $24,000 | $27,000 | $30,000 | $85,000 |
| cumulative roi | $104 | $35 | $64 | $75 | $85 | $94 | $102 | $110 | $117 | $125 | $912 |
BLVD. Q
Address: Toronto W07, Ontario
Price Range: $481,000 - $1,278,000
Avail. suites: 34
0—3.5 bd
359—1212 SqFt