Suite number:
1127 - Venice
Project:
Address:
Toronto C08, Ontario
Developer:
Empire Communities
Property type:
condo
Floor plan:
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
18.29%
Cumulative Return on Investment in Year 5
85.51%
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 | $28,000 | $39,000 | $41,000 | $43,000 | $44,000 | $46,000 | $48,000 | $50,000 | $53,000 | $55,000 | $449,000 |
| mortgage principal reduction | $16,000 | $22,000 | $23,000 | $24,000 | $25,000 | $27,000 | $28,000 | $29,000 | $31,000 | $32,000 | $257,000 |
| deposit interest | $163 | - | - | - | - | - | - | - | - | - | $163 |
| gst hst rebate | $24,000 | - | - | - | - | - | - | - | - | - | $24,000 |
| total income return | $158,000 | $155,000 | $163,000 | $171,000 | $179,000 | $188,000 | $198,000 | $207,000 | $217,000 | $228,000 | $1,865,000 |
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 | $102,000 | - | - | - | - | - | - | - | - | - | $102,000 |
| operating expense | $13,000 | $17,000 | $17,000 | $18,000 | $18,000 | $19,000 | $19,000 | $20,000 | $20,000 | $21,000 | $181,000 |
| mortgage payment | $65,000 | $86,000 | $86,000 | $86,000 | $86,000 | $86,000 | $86,000 | $86,000 | $86,000 | $86,000 | $840,000 |
| total expense investment | $523,000 | $103,000 | $104,000 | $104,000 | $104,000 | $105,000 | $105,000 | $106,000 | $106,000 | $107,000 | $1,467,000 |
Other
| Category | Y1 | Y2 | Y3 | Y4 | Y5 | Y6 | Y7 | Y8 | Y9 | Y10 | Total |
|---|---|---|---|---|---|---|---|---|---|---|---|
| net gain loss | -$365,761 | $52,000 | $59,000 | $67,000 | $75,000 | $83,000 | $92,000 | $101,000 | $111,000 | $122,000 | $397,000 |
| cumulative roi | $26 | $44 | $60 | $73 | $86 | $97 | $108 | $119 | $129 | $140 | $882 |
Empire Quay House
Address: Toronto C08, Ontario
Price Range: $750,000 - $1,750,000
Avail. suites: 30
0—3.5 bd
339—1127 SqFt