Suite number:
2202 - STOCKHOLM
Project:
Address:
Toronto, Ontario
Developer:
Emblem Developments
Property type:
condo
Floor plan:
Bathrooms:
1
Bedrooms:
1
Size:
501 sqft
Occupancy Date:
Mar 2028
Price, CAD
$823,990
Available
ROI
Want to own a unit? —
Investment Period: 5 years
Yearly Return on Investment in Year 5
22.70%
Cumulative Return on Investment in Year 5
107.74%
Property Price at the End of Year 5
$1,062,000
Deposit Schedule
$10,000 at Signing
Total up to 2.5% in 30 days
$20,600
2.5% in 90 days
$20,600
2.5% in 200 days
$20,600
2.5% in 400 days
$20,600
2.5% in 800 days
$20,600
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 | $43,000 | $45,000 | $47,000 | $50,000 | $53,000 | $55,000 | $58,000 | $61,000 | $64,000 | $68,000 | $545,000 |
| rent income | - | - | - | $10,000 | $12,000 | $13,000 | $13,000 | $14,000 | $14,000 | $15,000 | $90,000 |
| mortgage principal reduction | - | - | - | $8,000 | $11,000 | $11,000 | $12,000 | $12,000 | $13,000 | $13,000 | $80,000 |
| deposit interest | $2,000 | $5,000 | $7,000 | $4,000 | - | - | - | - | - | - | $18,000 |
| gst hst rebate | - | - | - | $24,000 | - | - | - | - | - | - | $24,000 |
| total income return | $46,000 | $50,000 | $55,000 | $96,000 | $75,000 | $79,000 | $83,000 | $87,000 | $91,000 | $96,000 | $757,000 |
Expense/ Investment
| Category | Y1 | Y2 | Y3 | Y4 | Y5 | Y6 | Y7 | Y8 | Y9 | Y10 | Total |
|---|---|---|---|---|---|---|---|---|---|---|---|
| deposit | $62,000 | $21,000 | $21,000 | $62,000 | - | - | - | - | - | - | $165,000 |
| remaining balance payment | - | - | - | - | - | - | - | - | - | - | - |
| closing cost | - | - | - | $66,000 | - | - | - | - | - | - | $66,000 |
| operating expense | - | - | - | $6,000 | $8,000 | $8,000 | $8,000 | $8,000 | $9,000 | $9,000 | $56,000 |
| mortgage payment | - | - | - | $34,000 | $41,000 | $41,000 | $41,000 | $41,000 | $41,000 | $41,000 | $282,000 |
| total expense investment | $62,000 | $21,000 | $21,000 | $169,000 | $49,000 | $49,000 | $49,000 | $50,000 | $50,000 | $50,000 | $569,000 |
Other
| Category | Y1 | Y2 | Y3 | Y4 | Y5 | Y6 | Y7 | Y8 | Y9 | Y10 | Total |
|---|---|---|---|---|---|---|---|---|---|---|---|
| net gain loss | -$16,157 | $30,000 | $34,000 | -$73,438 | $26,000 | $30,000 | $33,000 | $37,000 | $42,000 | $46,000 | $188,000 |
| cumulative roi | $74 | $116 | $146 | $98 | $108 | $116 | $124 | $132 | $139 | $146 | $1,000 |
Allure Condos
Address: Toronto, Ontario
Price Range: $740,000 - $1,330,000
Avail. suites: 26
0—3 bd
428—954 SqFt