Suite number:
Q0BD (ST)
Project:
Address:
Toronto W07, Ontario
Developer:
Mattamy Homes Canada
Property type:
condo
Bathrooms:
1
Bedrooms:
0
Size:
417 sqft
Occupancy Date:
Jan 2027
Price, CAD
$508,155
Available
ROI
Want to own a unit? —
Investment Period: 5 years
Yearly Return on Investment in Year 5
19.24%
Cumulative Return on Investment in Year 5
94.04%
Property Price at the End of Year 5
$655,000
Deposit Schedule
$10,000 at Signing
Total up to 5% in 30 days
$25,408
2.5% in 360 days
$12,704
2.5% in 540 days
$12,704
5% on Occupancy
$25,408
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 | $26,000 | $28,000 | $29,000 | $31,000 | $32,000 | $34,000 | $36,000 | $38,000 | $40,000 | $42,000 | $335,000 |
| rent income | - | - | $6,000 | $8,000 | $8,000 | $8,000 | $9,000 | $9,000 | $9,000 | $10,000 | $67,000 |
| mortgage principal reduction | - | - | $6,000 | $7,000 | $8,000 | $8,000 | $8,000 | $9,000 | $9,000 | $9,000 | $65,000 |
| deposit interest | $1,000 | $3,000 | $394 | - | - | - | - | - | - | - | $4,000 |
| gst hst rebate | - | - | $24,000 | - | - | - | - | - | - | - | $24,000 |
| total income return | $28,000 | $30,000 | $66,000 | $46,000 | $48,000 | $50,000 | $53,000 | $55,000 | $58,000 | $61,000 | $495,000 |
Expense/ Investment
| Category | Y1 | Y2 | Y3 | Y4 | Y5 | Y6 | Y7 | Y8 | Y9 | Y10 | Total |
|---|---|---|---|---|---|---|---|---|---|---|---|
| deposit | $38,000 | $13,000 | $25,000 | - | - | - | - | - | - | - | $76,000 |
| remaining balance payment | - | - | $25,000 | - | - | - | - | - | - | - | $25,000 |
| closing cost | - | - | $52,000 | - | - | - | - | - | - | - | $52,000 |
| operating expense | - | - | $5,000 | $6,000 | $6,000 | $6,000 | $6,000 | $6,000 | $7,000 | $7,000 | $48,000 |
| mortgage payment | - | - | $19,000 | $23,000 | $23,000 | $23,000 | $23,000 | $23,000 | $23,000 | $23,000 | $182,000 |
| total expense investment | $38,000 | $13,000 | $127,000 | $29,000 | $29,000 | $29,000 | $29,000 | $30,000 | $30,000 | $30,000 | $384,000 |
Other
| Category | Y1 | Y2 | Y3 | Y4 | Y5 | Y6 | Y7 | Y8 | Y9 | Y10 | Total |
|---|---|---|---|---|---|---|---|---|---|---|---|
| net gain loss | -$10,504 | $18,000 | -$61,407 | $17,000 | $19,000 | $21,000 | $23,000 | $26,000 | $28,000 | $31,000 | $110,000 |
| cumulative roi | $72 | $114 | $71 | $83 | $94 | $104 | $113 | $121 | $129 | $137 | $1,000 |
BLVD. Q
Address: Toronto W07, Ontario
Price Range: $502,000 - $1,213,000
Avail. suites: 33
0—3.5 bd
359—1212 SqFt