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
24.48%
Cumulative Return on Investment in Year 5
108.49%
Property Price at the End of Year 5
$2,504,000
Deposit Schedule
$10,000 at Signing
Total up to 5% in 30 days
$87,195
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 | - | - | $9,000 | $35,000 | $37,000 | $38,000 | $40,000 | $42,000 | $43,000 | $45,000 | $289,000 |
| mortgage principal reduction | - | - | $7,000 | $28,000 | $29,000 | $30,000 | $31,000 | $32,000 | $34,000 | $35,000 | $226,000 |
| deposit interest | $8,000 | $10,000 | $10,000 | - | - | - | - | - | - | - | $29,000 |
| gst hst rebate | - | - | $24,000 | - | - | - | - | - | - | - | $24,000 |
| total income return | $109,000 | $116,000 | $162,000 | $180,000 | $189,000 | $198,000 | $208,000 | $218,000 | $229,000 | $240,000 | $1,850,000 |
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 | - | - | $4,000 | $17,000 | $18,000 | $18,000 | $19,000 | $20,000 | $20,000 | $21,000 | $137,000 |
| mortgage payment | - | - | $22,000 | $89,000 | $89,000 | $89,000 | $89,000 | $89,000 | $89,000 | $89,000 | $646,000 |
| total expense investment | $194,000 | - | $331,000 | $106,000 | $107,000 | $107,000 | $108,000 | $109,000 | $109,000 | $110,000 | $1,282,000 |
Other
| Category | Y1 | Y2 | Y3 | Y4 | Y5 | Y6 | Y7 | Y8 | Y9 | Y10 | Total |
|---|---|---|---|---|---|---|---|---|---|---|---|
| net gain loss | -$85,543 | $116,000 | -$168,937 | $74,000 | $82,000 | $91,000 | $100,000 | $110,000 | $119,000 | $130,000 | $568,000 |
| cumulative roi | $56 | $116 | $79 | $95 | $108 | $121 | $132 | $143 | $153 | $163 | $1,000 |
Standing tall at the heart of the most coveted neighbourhoods in midtown Toronto, ForetTM brings together majesty, prestige, nature, and youthful energy, molding them into a one-of-a-kind expression of glamour and grace. Nestled in Forest Hill and su...
Address: Toronto C03, Ontario
Price Range: $1,203,000 - $3,991,000
Avail. suites: 10
0—3.5 bd
369—1923 SqFt