Suite number:
2202 - STOCKHOLM
Project:
Address:
Toronto C08, Ontario
Developer:
Emblem Developments
Property type:
condo
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
23.20%
Cumulative Return on Investment in Year 5
108.38%
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 | $52,000 | $55,000 | $58,000 | $61,000 | $64,000 | $68,000 | $544,000 |
| rent income | - | - | - | $9,000 | $12,000 | $13,000 | $13,000 | $14,000 | $14,000 | $15,000 | $90,000 |
| mortgage principal reduction | - | - | - | $8,000 | $11,000 | $12,000 | $12,000 | $13,000 | $13,000 | $14,000 | $82,000 |
| deposit interest | $2,000 | $5,000 | $7,000 | $1,000 | - | - | - | - | - | - | $16,000 |
| gst hst rebate | - | - | - | $24,000 | - | - | - | - | - | - | $24,000 |
| total income return | $45,000 | $50,000 | $55,000 | $92,000 | $76,000 | $79,000 | $83,000 | $87,000 | $92,000 | $96,000 | $755,000 |
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 | - | - | - | $65,000 | - | - | - | - | - | - | $65,000 |
| operating expense | - | - | - | $6,000 | $8,000 | $8,000 | $8,000 | $9,000 | $9,000 | $9,000 | $57,000 |
| mortgage payment | - | - | - | $30,000 | $40,000 | $40,000 | $40,000 | $40,000 | $40,000 | $40,000 | $271,000 |
| total expense investment | $62,000 | $21,000 | $21,000 | $163,000 | $48,000 | $48,000 | $48,000 | $49,000 | $49,000 | $49,000 | $557,000 |
Other
| Category | Y1 | Y2 | Y3 | Y4 | Y5 | Y6 | Y7 | Y8 | Y9 | Y10 | Total |
|---|---|---|---|---|---|---|---|---|---|---|---|
| net gain loss | -$16,664 | $30,000 | $34,000 | -$70,656 | $28,000 | $31,000 | $35,000 | $39,000 | $43,000 | $47,000 | $198,000 |
| cumulative roi | $73 | $116 | $146 | $98 | $108 | $117 | $126 | $134 | $141 | $148 | $1,000 |
Allure Condos
Address: Toronto C08, Ontario
Price Range: $740,000 - $1,330,000
Avail. suites: 26
0—3 bd
428—954 SqFt