Suite number:
SUITE 13 - Level 3
Project:
Address:
Toronto, Ontario
Developer:
Addington Developments
Property type:
condo
Floor plan:
Bathrooms:
2
Bedrooms:
2
Size:
725 sqft
Occupancy Date:
Jan 2027
Price, CAD
$1,032,900
Available
ROI
Want to own a unit? —
Investment Period: 5 years
Yearly Return on Investment in Year 5
19.46%
Cumulative Return on Investment in Year 5
90.40%
Property Price at the End of Year 5
$1,331,000
Deposit Schedule
$10,000 at Signing
Total up to 5% in 30 days
$51,645
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 | $54,000 | $56,000 | $59,000 | $63,000 | $66,000 | $69,000 | $73,000 | $77,000 | $81,000 | $85,000 | $682,000 |
| rent income | - | $9,000 | $21,000 | $22,000 | $23,000 | $24,000 | $25,000 | $27,000 | $28,000 | $29,000 | $209,000 |
| mortgage principal reduction | - | $5,000 | $13,000 | $14,000 | $14,000 | $15,000 | $16,000 | $16,000 | $17,000 | $18,000 | $129,000 |
| deposit interest | $3,000 | $1,000 | - | - | - | - | - | - | - | - | $4,000 |
| gst hst rebate | - | $24,000 | - | - | - | - | - | - | - | - | $24,000 |
| total income return | $56,000 | $96,000 | $94,000 | $99,000 | $103,000 | $109,000 | $114,000 | $120,000 | $125,000 | $132,000 | $1,047,000 |
Expense/ Investment
| Category | Y1 | Y2 | Y3 | Y4 | Y5 | Y6 | Y7 | Y8 | Y9 | Y10 | Total |
|---|---|---|---|---|---|---|---|---|---|---|---|
| deposit | $52,000 | - | - | - | - | - | - | - | - | - | $52,000 |
| remaining balance payment | - | $155,000 | - | - | - | - | - | - | - | - | $155,000 |
| closing cost | - | $75,000 | - | - | - | - | - | - | - | - | $75,000 |
| operating expense | - | $4,000 | $11,000 | $11,000 | $11,000 | $11,000 | $12,000 | $12,000 | $12,000 | $12,000 | $96,000 |
| mortgage payment | - | $22,000 | $52,000 | $52,000 | $52,000 | $52,000 | $52,000 | $52,000 | $52,000 | $52,000 | $435,000 |
| total expense investment | $52,000 | $256,000 | $62,000 | $63,000 | $63,000 | $63,000 | $63,000 | $64,000 | $64,000 | $64,000 | $813,000 |
Other
| Category | Y1 | Y2 | Y3 | Y4 | Y5 | Y6 | Y7 | Y8 | Y9 | Y10 | Total |
|---|---|---|---|---|---|---|---|---|---|---|---|
| net gain loss | $4,000 | -$159,636 | $32,000 | $36,000 | $41,000 | $46,000 | $51,000 | $56,000 | $62,000 | $68,000 | $235,000 |
| cumulative roi | $109 | $49 | $65 | $78 | $90 | $101 | $112 | $121 | $131 | $141 | $998 |
Addington Park Condos
Address: Toronto, Ontario
Price Range: $539,000 - $1,330,000
Avail. suites: 52
0—2.5 bd
365—895 SqFt