Suite number:
2104 City Collection
Project:
Address:
Toronto C02, Ontario
Developer:
Slate Asset Management
Property type:
condo
Bathrooms:
1
Bedrooms:
1.5
Size:
614 sqft
Occupancy Date:
Jun 2027
$1,599,900
Available
Want to own a unit? —
Investment Period: 5 years
Yearly Return on Investment in Year 5
24.08%
Cumulative Return on Investment in Year 5
109.03%
Property Price at the End of Year 5
$2,061,000
Deposit Schedule
$10,000 at Signing
Total up to 5% in 0 days
$79,995
5% in 30 days
$69,995
5% in 90 days
$79,995
5% on Occupancy
$79,995
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 | $83,000 | $88,000 | $92,000 | $97,000 | $102,000 | $107,000 | $113,000 | $119,000 | $125,000 | $131,000 | $1,056,000 |
rent income | - | - | $5,000 | $22,000 | $23,000 | $24,000 | $25,000 | $26,000 | $27,000 | $28,000 | $179,000 |
mortgage principal reduction | - | - | $6,000 | $23,000 | $24,000 | $25,000 | $26,000 | $27,000 | $28,000 | $29,000 | $186,000 |
deposit interest | $7,000 | $8,000 | $16,000 | - | - | - | - | - | - | - | $31,000 |
gst hst rebate | - | - | $24,000 | - | - | - | - | - | - | - | $24,000 |
total income return | $90,000 | $96,000 | $143,000 | $141,000 | $148,000 | $156,000 | $163,000 | $171,000 | $179,000 | $188,000 | $1,476,000 |
Expense/ Investment
Category | Y1 | Y2 | Y3 | Y4 | Y5 | Y6 | Y7 | Y8 | Y9 | Y10 | Total |
---|---|---|---|---|---|---|---|---|---|---|---|
deposit | $160,000 | - | $160,000 | - | - | - | - | - | - | - | $320,000 |
remaining balance payment | - | - | - | - | - | - | - | - | - | - | - |
closing cost | - | - | $96,000 | - | - | - | - | - | - | - | $96,000 |
operating expense | - | - | $3,000 | $12,000 | $12,000 | $13,000 | $13,000 | $14,000 | $14,000 | $14,000 | $95,000 |
mortgage payment | - | - | $18,000 | $73,000 | $73,000 | $73,000 | $73,000 | $73,000 | $73,000 | $73,000 | $532,000 |
total expense investment | $160,000 | - | $277,000 | $85,000 | $86,000 | $86,000 | $86,000 | $87,000 | $87,000 | $88,000 | $1,043,000 |
Other
Category | Y1 | Y2 | Y3 | Y4 | Y5 | Y6 | Y7 | Y8 | Y9 | Y10 | Total |
---|---|---|---|---|---|---|---|---|---|---|---|
net gain loss | -$70,062 | $96,000 | -$134,113 | $56,000 | $63,000 | $69,000 | $77,000 | $84,000 | $92,000 | $101,000 | $433,000 |
cumulative roi | $56 | $116 | $82 | $97 | $109 | $120 | $130 | $139 | $148 | $157 | $1,000 |
One Delisle is the first project in Canada by one of the world’s most decorated architects, Jeanne Gang of Studio Gang. The residential condominium is in the heart of mid-town Toronto, in the neighbourhood of Yonge and St. Clair – surrounded by Canad...
Address: Toronto C02, Ontario
Price Range: $1,151,000 - $12,060,000
Avail. suites: 21
0—3.5 bd
308—3171 SqFt