Suite number:
The Hillsdale
Project:
Address:
Toronto C10, Ontario
Developer:
The Rockport Group
Property type:
condo
Floor plan:
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
49.26%
Cumulative Return on Investment in Year 5
228.57%
Property Price at the End of Year 5
$3,683,000
Deposit Schedule
$5,000 at Signing
Total up to 20% in 9999 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 | $80,000 | $83,000 | $87,000 | $91,000 | $95,000 | $99,000 | $103,000 | $107,000 | $112,000 | $117,000 | $974,000 |
| mortgage principal reduction | $35,000 | $37,000 | $39,000 | $41,000 | $43,000 | $45,000 | $47,000 | $49,000 | $52,000 | $54,000 | $441,000 |
| deposit interest | - | - | - | - | - | - | - | - | - | - | - |
| gst hst rebate | $24,000 | - | - | - | - | - | - | - | - | - | $24,000 |
| total income return | $288,000 | $277,000 | $290,000 | $305,000 | $319,000 | $335,000 | $351,000 | $369,000 | $387,000 | $406,000 | $3,326,000 |
Expense/ Investment
| Category | Y1 | Y2 | Y3 | Y4 | Y5 | Y6 | Y7 | Y8 | Y9 | Y10 | Total |
|---|---|---|---|---|---|---|---|---|---|---|---|
| deposit | - | - | - | - | - | - | - | - | - | - | - |
| remaining balance payment | - | - | - | - | - | - | - | - | - | - | - |
| closing cost | - | - | - | - | - | - | - | - | - | - | - |
| operating expense | $35,000 | $36,000 | $37,000 | $38,000 | $39,000 | $40,000 | $40,000 | $41,000 | $42,000 | $43,000 | $392,000 |
| mortgage payment | $143,000 | $143,000 | $143,000 | $143,000 | $143,000 | $143,000 | $143,000 | $143,000 | $143,000 | $143,000 | $1,432,000 |
| total expense investment | $178,000 | $179,000 | $180,000 | $181,000 | $182,000 | $183,000 | $184,000 | $185,000 | $186,000 | $187,000 | $1,824,000 |
Other
| Category | Y1 | Y2 | Y3 | Y4 | Y5 | Y6 | Y7 | Y8 | Y9 | Y10 | Total |
|---|---|---|---|---|---|---|---|---|---|---|---|
| net gain loss | $109,000 | $98,000 | $110,000 | $124,000 | $138,000 | $152,000 | $168,000 | $184,000 | $201,000 | $219,000 | $1,502,000 |
| cumulative roi | $230 | $216 | $217 | $222 | $229 | $237 | $246 | $256 | $267 | $280 | $2,000 |
The Davisville
Address: Toronto C10, Ontario
Price Range: $1,639,000 - $2,929,000
Avail. suites: 13
1—3.5 bd
487—2600 SqFt