Suite number:
1127 - Venice
Project:
Address:
Toronto C08, Ontario
Developer:
Empire Communities
Property type:
condo
Bathrooms:
2
Bedrooms:
3
Size:
1088 sqft
Occupancy Date:
Mar 2025
Price, CAD
$1,719,990
Available
ROI
Want to own a unit? —
Investment Period: 5 years
Yearly Return on Investment in Year 5
18.74%
Cumulative Return on Investment in Year 5
87.63%
Property Price at the End of Year 5
$2,216,000
Deposit Schedule
$1 at Signing
Total up to 1% in 30 days
$17,200
8% on Occupancy
$137,599
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 | $89,000 | $94,000 | $99,000 | $104,000 | $110,000 | $115,000 | $121,000 | $128,000 | $134,000 | $141,000 | $1,135,000 |
| rent income | $29,000 | $39,000 | $41,000 | $43,000 | $45,000 | $47,000 | $49,000 | $51,000 | $53,000 | $55,000 | $451,000 |
| mortgage principal reduction | $17,000 | $23,000 | $24,000 | $25,000 | $26,000 | $27,000 | $29,000 | $30,000 | $31,000 | $33,000 | $266,000 |
| deposit interest | $212 | - | - | - | - | - | - | - | - | - | $212 |
| gst hst rebate | $24,000 | - | - | - | - | - | - | - | - | - | $24,000 |
| total income return | $159,000 | $156,000 | $164,000 | $172,000 | $181,000 | $189,000 | $199,000 | $208,000 | $219,000 | $229,000 | $1,876,000 |
Expense/ Investment
| Category | Y1 | Y2 | Y3 | Y4 | Y5 | Y6 | Y7 | Y8 | Y9 | Y10 | Total |
|---|---|---|---|---|---|---|---|---|---|---|---|
| deposit | $155,000 | - | - | - | - | - | - | - | - | - | $155,000 |
| remaining balance payment | $189,000 | - | - | - | - | - | - | - | - | - | $189,000 |
| closing cost | $101,000 | - | - | - | - | - | - | - | - | - | $101,000 |
| operating expense | $13,000 | $17,000 | $18,000 | $18,000 | $19,000 | $19,000 | $20,000 | $21,000 | $21,000 | $22,000 | $188,000 |
| mortgage payment | $63,000 | $84,000 | $84,000 | $84,000 | $84,000 | $84,000 | $84,000 | $84,000 | $84,000 | $84,000 | $816,000 |
| total expense investment | $520,000 | $101,000 | $101,000 | $102,000 | $103,000 | $103,000 | $104,000 | $104,000 | $105,000 | $106,000 | $1,449,000 |
Other
| Category | Y1 | Y2 | Y3 | Y4 | Y5 | Y6 | Y7 | Y8 | Y9 | Y10 | Total |
|---|---|---|---|---|---|---|---|---|---|---|---|
| net gain loss | -$361,487 | $56,000 | $63,000 | $70,000 | $78,000 | $86,000 | $95,000 | $104,000 | $113,000 | $123,000 | $427,000 |
| cumulative roi | $27 | $45 | $61 | $75 | $88 | $100 | $111 | $122 | $133 | $144 | $904 |
Empire Quay House
Address: Toronto C08, Ontario
Price Range: $750,000 - $1,750,000
Avail. suites: 30
0—3.5 bd
339—1127 SqFt