Suite number:
1B (B/F)
Project:
Address:
Toronto W04, Ontario
Developer:
Chestnut Hill Developments
Property type:
condo
Bathrooms:
1
Bedrooms:
1
Size:
478 sqft
Occupancy Date:
Apr 2029
Price, CAD
$593,900
Available
ROI
Want to own a unit? —
Investment Period: 5 years
Yearly Return on Investment in Year 5
40.91%
Cumulative Return on Investment in Year 5
130.55%
Property Price at the End of Year 5
$765,000
Deposit Schedule
$5,000 at Signing
Total up to 3% in 0 days
$17,817
3% in 0 days
$17,817
3% in 0 days
$17,817
3% in 0 days
$17,817
3% in 30 days
$17,817
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 | $31,000 | $32,000 | $34,000 | $36,000 | $38,000 | $40,000 | $42,000 | $44,000 | $46,000 | $49,000 | $392,000 |
| rent income | - | - | - | - | $7,000 | $11,000 | $12,000 | $12,000 | $13,000 | $14,000 | $69,000 |
| mortgage principal reduction | - | - | - | - | $5,000 | $9,000 | $9,000 | $9,000 | $10,000 | $10,000 | $51,000 |
| deposit interest | $2,000 | $4,000 | $6,000 | $5,000 | $2,000 | - | - | - | - | - | $19,000 |
| gst hst rebate | - | - | - | - | $24,000 | - | - | - | - | - | $24,000 |
| total income return | $33,000 | $37,000 | $40,000 | $41,000 | $75,000 | $60,000 | $63,000 | $66,000 | $69,000 | $72,000 | $555,000 |
Expense/ Investment
| Category | Y1 | Y2 | Y3 | Y4 | Y5 | Y6 | Y7 | Y8 | Y9 | Y10 | Total |
|---|---|---|---|---|---|---|---|---|---|---|---|
| deposit | $53,000 | $18,000 | $18,000 | - | $30,000 | - | - | - | - | - | $119,000 |
| remaining balance payment | - | - | - | - | - | - | - | - | - | - | - |
| closing cost | - | - | - | - | $56,000 | - | - | - | - | - | $56,000 |
| operating expense | - | - | - | - | $4,000 | $7,000 | $7,000 | $8,000 | $8,000 | $8,000 | $42,000 |
| mortgage payment | - | - | - | - | $16,000 | $27,000 | $27,000 | $27,000 | $27,000 | $27,000 | $152,000 |
| total expense investment | $53,000 | $18,000 | $18,000 | - | $105,000 | $34,000 | $35,000 | $35,000 | $35,000 | $35,000 | $368,000 |
Other
| Category | Y1 | Y2 | Y3 | Y4 | Y5 | Y6 | Y7 | Y8 | Y9 | Y10 | Total |
|---|---|---|---|---|---|---|---|---|---|---|---|
| net gain loss | -$20,821 | $19,000 | $22,000 | $41,000 | -$30,330 | $25,000 | $28,000 | $31,000 | $34,000 | $37,000 | $186,000 |
| cumulative roi | $61 | $97 | $123 | $168 | $131 | $140 | $149 | $158 | $166 | $174 | $1,000 |
The Wilde Condos
Address: Toronto W04, Ontario
Price Range: $569,000 - $1,265,000
Avail. suites: 56
1—3 bd
455—1203 SqFt