Suite number:
The Hillsdale
Project:
Address:
Toronto C10, Ontario
Developer:
The Rockport Group
Property type:
condo
Bathrooms:
3
Bedrooms:
2.5
Size:
2205 sqft
Occupancy Date:
Dec 2024
Price, CAD
$2,858,900
Available
ROI
Want to own a unit? —
Investment Period: 5 years
Yearly Return on Investment in Year 5
19.34%
Cumulative Return on Investment in Year 5
89.55%
Property Price at the End of Year 5
$3,683,000
Deposit Schedule
$5,000 at Signing
Total up to 20% in 10359 days
$571,780
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 | $148,000 | $156,000 | $165,000 | $173,000 | $182,000 | $192,000 | $201,000 | $212,000 | $223,000 | $235,000 | $1,887,000 |
| rent income | $71,000 | $80,000 | $84,000 | $88,000 | $91,000 | $95,000 | $99,000 | $104,000 | $108,000 | $113,000 | $933,000 |
| mortgage principal reduction | $34,000 | $38,000 | $40,000 | $42,000 | $44,000 | $46,000 | $48,000 | $50,000 | $53,000 | $55,000 | $451,000 |
| deposit interest | - | - | - | - | - | - | - | - | - | - | - |
| gst hst rebate | $24,000 | - | - | - | - | - | - | - | - | - | $24,000 |
| total income return | $277,000 | $275,000 | $289,000 | $303,000 | $317,000 | $333,000 | $349,000 | $366,000 | $384,000 | $402,000 | $3,294,000 |
Expense/ Investment
| Category | Y1 | Y2 | Y3 | Y4 | Y5 | Y6 | Y7 | Y8 | Y9 | Y10 | Total |
|---|---|---|---|---|---|---|---|---|---|---|---|
| deposit | $572,000 | - | - | - | - | - | - | - | - | - | $572,000 |
| remaining balance payment | - | - | - | - | - | - | - | - | - | - | - |
| closing cost | $155,000 | - | - | - | - | - | - | - | - | - | $155,000 |
| operating expense | $32,000 | $36,000 | $37,000 | $38,000 | $39,000 | $40,000 | $42,000 | $43,000 | $44,000 | $46,000 | $395,000 |
| mortgage payment | $127,000 | $139,000 | $139,000 | $139,000 | $139,000 | $139,000 | $139,000 | $139,000 | $139,000 | $139,000 | $1,379,000 |
| total expense investment | $886,000 | $175,000 | $176,000 | $177,000 | $178,000 | $179,000 | $181,000 | $182,000 | $183,000 | $185,000 | $2,501,000 |
Other
| Category | Y1 | Y2 | Y3 | Y4 | Y5 | Y6 | Y7 | Y8 | Y9 | Y10 | Total |
|---|---|---|---|---|---|---|---|---|---|---|---|
| net gain loss | -$608,837 | $101,000 | $113,000 | $126,000 | $139,000 | $153,000 | $168,000 | $184,000 | $200,000 | $218,000 | $793,000 |
| cumulative roi | $26 | $44 | $61 | $76 | $90 | $102 | $115 | $127 | $139 | $151 | $932 |
The Davisville
Address: Toronto C10, Ontario
Price Range: $1,639,000 - $2,929,000
Avail. suites: 13
1—3.5 bd
487—2600 SqFt