Suite number:
1025 - Dunvegan 706
Project:
Address:
Toronto C03, Ontario
Developer:
Parallax Development Corporation
Property type:
condo
Bathrooms:
2
Bedrooms:
2
Size:
706 sqft
Occupancy Date:
Jan 2026
Price, CAD
$1,301,990
Available
ROI
Want to own a unit? —
Investment Period: 5 years
Yearly Return on Investment in Year 5
19.59%
Cumulative Return on Investment in Year 5
90.87%
Property Price at the End of Year 5
$1,677,000
Deposit Schedule
$10,000 at Signing
Total up to 2.5% in 0 days
$32,550
5% in 45 days
$65,100
5% in 220 days
$65,100
7.5% on Occupancy
$97,649
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 | $68,000 | $71,000 | $75,000 | $79,000 | $83,000 | $87,000 | $92,000 | $97,000 | $102,000 | $107,000 | $859,000 |
| rent income | - | $17,000 | $21,000 | $22,000 | $23,000 | $24,000 | $25,000 | $26,000 | $28,000 | $29,000 | $216,000 |
| mortgage principal reduction | - | $14,000 | $17,000 | $18,000 | $19,000 | $20,000 | $21,000 | $22,000 | $23,000 | $24,000 | $178,000 |
| deposit interest | $4,000 | $731 | - | - | - | - | - | - | - | - | $5,000 |
| gst hst rebate | - | $24,000 | - | - | - | - | - | - | - | - | $24,000 |
| total income return | $72,000 | $127,000 | $114,000 | $119,000 | $125,000 | $131,000 | $138,000 | $145,000 | $152,000 | $159,000 | $1,283,000 |
Expense/ Investment
| Category | Y1 | Y2 | Y3 | Y4 | Y5 | Y6 | Y7 | Y8 | Y9 | Y10 | Total |
|---|---|---|---|---|---|---|---|---|---|---|---|
| deposit | $130,000 | $130,000 | - | - | - | - | - | - | - | - | $260,000 |
| remaining balance payment | - | - | - | - | - | - | - | - | - | - | - |
| closing cost | - | $84,000 | - | - | - | - | - | - | - | - | $84,000 |
| operating expense | - | $10,000 | $12,000 | $12,000 | $13,000 | $13,000 | $14,000 | $14,000 | $14,000 | $15,000 | $117,000 |
| mortgage payment | - | $53,000 | $63,000 | $63,000 | $63,000 | $63,000 | $63,000 | $63,000 | $63,000 | $63,000 | $559,000 |
| total expense investment | $130,000 | $277,000 | $75,000 | $76,000 | $76,000 | $76,000 | $77,000 | $77,000 | $78,000 | $78,000 | $1,021,000 |
Other
| Category | Y1 | Y2 | Y3 | Y4 | Y5 | Y6 | Y7 | Y8 | Y9 | Y10 | Total |
|---|---|---|---|---|---|---|---|---|---|---|---|
| net gain loss | -$58,342 | -$149,615 | $38,000 | $44,000 | $49,000 | $55,000 | $61,000 | $67,000 | $74,000 | $81,000 | $262,000 |
| cumulative roi | $55 | $50 | $66 | $79 | $91 | $101 | $111 | $120 | $129 | $138 | $941 |
South Forest Hill Residences
Address: Toronto C03, Ontario
Price Range: $771,000 - $1,401,000
Avail. suites: 17
0—3 bd
416—1416 SqFt