Suite number:
1106
Project:
Address:
Toronto C03, Ontario
Developer:
Canderel Residential Inc.
Property type:
condo
Bathrooms:
2
Bedrooms:
3
Size:
990 sqft
Occupancy Date:
Jun 2027
Price, CAD
$1,943,900
Available
ROI
Want to own a unit? —
Investment Period: 5 years
Yearly Return on Investment in Year 5
22.84%
Cumulative Return on Investment in Year 5
101.95%
Property Price at the End of Year 5
$2,504,000
Deposit Schedule
$10,000 at Signing
Total up to 5% in 30 days
$97,195
5% in 120 days
$97,195
2.5% in 750 days
$48,598
2.5% in 900 days
$48,598
5% on Occupancy
$97,195
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 | $101,000 | $106,000 | $112,000 | $118,000 | $124,000 | $130,000 | $137,000 | $144,000 | $152,000 | $159,000 | $1,283,000 |
| rent income | - | - | $17,000 | $35,000 | $37,000 | $39,000 | $40,000 | $42,000 | $44,000 | $46,000 | $300,000 |
| mortgage principal reduction | - | - | $12,000 | $26,000 | $27,000 | $28,000 | $29,000 | $31,000 | $32,000 | $34,000 | $219,000 |
| deposit interest | $7,000 | $10,000 | $6,000 | - | - | - | - | - | - | - | $23,000 |
| gst hst rebate | - | - | $24,000 | - | - | - | - | - | - | - | $24,000 |
| total income return | $108,000 | $116,000 | $172,000 | $179,000 | $188,000 | $197,000 | $207,000 | $217,000 | $228,000 | $239,000 | $1,849,000 |
Expense/ Investment
| Category | Y1 | Y2 | Y3 | Y4 | Y5 | Y6 | Y7 | Y8 | Y9 | Y10 | Total |
|---|---|---|---|---|---|---|---|---|---|---|---|
| deposit | $194,000 | - | $194,000 | - | - | - | - | - | - | - | $389,000 |
| remaining balance payment | - | - | - | - | - | - | - | - | - | - | - |
| closing cost | - | - | $110,000 | - | - | - | - | - | - | - | $110,000 |
| operating expense | - | - | $9,000 | $17,000 | $18,000 | $19,000 | $19,000 | $20,000 | $20,000 | $21,000 | $142,000 |
| mortgage payment | - | - | $47,000 | $95,000 | $95,000 | $95,000 | $95,000 | $95,000 | $95,000 | $95,000 | $709,000 |
| total expense investment | $194,000 | - | $360,000 | $112,000 | $112,000 | $113,000 | $114,000 | $114,000 | $115,000 | $116,000 | $1,350,000 |
Other
| Category | Y1 | Y2 | Y3 | Y4 | Y5 | Y6 | Y7 | Y8 | Y9 | Y10 | Total |
|---|---|---|---|---|---|---|---|---|---|---|---|
| net gain loss | -$86,839 | $116,000 | -$188,175 | $67,000 | $75,000 | $84,000 | $93,000 | $103,000 | $113,000 | $123,000 | $499,000 |
| cumulative roi | $55 | $115 | $75 | $89 | $102 | $113 | $123 | $133 | $143 | $152 | $1,000 |
Forêt
Address: Toronto C03, Ontario
Price Range: $1,203,000 - $3,991,000
Avail. suites: 10
0—3.5 bd
369—1923 SqFt