Suite number:
1113
Project:
Address:
Toronto C08, Ontario
Developer:
Empire Communities
Property type:
condo
Bathrooms:
2
Bedrooms:
3.5
Size:
1111 sqft
Occupancy Date:
Mar 2025
Price, CAD
$1,749,990
Available
ROI
Want to own a unit? —
Investment Period: 5 years
Yearly Return on Investment in Year 5
19.99%
Cumulative Return on Investment in Year 5
92.73%
Property Price at the End of Year 5
$2,255,000
Deposit Schedule
$1 at Signing
Total up to 1% in 30 days
$17,499
1% in 90 days
$17,500
7% on Occupancy
$122,499
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 | $91,000 | $96,000 | $101,000 | $106,000 | $111,000 | $117,000 | $123,000 | $130,000 | $136,000 | $144,000 | $1,155,000 |
| rent income | $19,000 | $40,000 | $42,000 | $43,000 | $45,000 | $47,000 | $49,000 | $51,000 | $53,000 | $56,000 | $446,000 |
| mortgage principal reduction | $12,000 | $25,000 | $26,000 | $27,000 | $28,000 | $30,000 | $31,000 | $32,000 | $33,000 | $35,000 | $279,000 |
| deposit interest | $812 | - | - | - | - | - | - | - | - | - | $812 |
| gst hst rebate | $24,000 | - | - | - | - | - | - | - | - | - | $24,000 |
| total income return | $147,000 | $161,000 | $168,000 | $177,000 | $185,000 | $194,000 | $203,000 | $213,000 | $223,000 | $234,000 | $1,905,000 |
Expense/ Investment
| Category | Y1 | Y2 | Y3 | Y4 | Y5 | Y6 | Y7 | Y8 | Y9 | Y10 | Total |
|---|---|---|---|---|---|---|---|---|---|---|---|
| deposit | $157,000 | - | - | - | - | - | - | - | - | - | $157,000 |
| remaining balance payment | $192,000 | - | - | - | - | - | - | - | - | - | $192,000 |
| closing cost | $102,000 | - | - | - | - | - | - | - | - | - | $102,000 |
| operating expense | $9,000 | $17,000 | $18,000 | $19,000 | $19,000 | $20,000 | $20,000 | $21,000 | $22,000 | $22,000 | $187,000 |
| mortgage payment | $40,000 | $80,000 | $80,000 | $80,000 | $80,000 | $80,000 | $80,000 | $80,000 | $80,000 | $80,000 | $762,000 |
| total expense investment | $501,000 | $98,000 | $98,000 | $99,000 | $99,000 | $100,000 | $101,000 | $101,000 | $102,000 | $103,000 | $1,400,000 |
Other
| Category | Y1 | Y2 | Y3 | Y4 | Y5 | Y6 | Y7 | Y8 | Y9 | Y10 | Total |
|---|---|---|---|---|---|---|---|---|---|---|---|
| net gain loss | -$353,354 | $63,000 | $70,000 | $78,000 | $86,000 | $94,000 | $103,000 | $112,000 | $121,000 | $131,000 | $505,000 |
| cumulative roi | $27 | $47 | $64 | $79 | $93 | $106 | $118 | $130 | $142 | $154 | $959 |
Your best life should require no compromise. Quay House is where opportunities for growth are limitless and connectivity and serenity intermingle steps from your front door. It’s where moments are created, not forged, and success is more than just a ...
Address: Toronto C08, Ontario
Price Range: $750,000 - $1,750,000
Avail. suites: 18
0—3.5 bd
339—1127 SqFt