Suite number:
P-511N (5th Floor)
Project:
Address:
Toronto, Ontario
Developer:
Reserve Properties
Property type:
condo
Floor plan:
Bathrooms:
2
Bedrooms:
3.5
Size:
1094 sqft
Occupancy Date:
Sep 2025
Price, CAD
$1,671,900
Available
ROI
Want to own a unit? —
Investment Period: 5 years
Yearly Return on Investment in Year 5
18.45%
Cumulative Return on Investment in Year 5
86.37%
Property Price at the End of Year 5
$2,154,000
Deposit Schedule
$10,000 at Signing
Total up to 5% in 30 days
$83,595
5% in 90 days
$83,595
10% on Occupancy
$167,190
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 | $87,000 | $91,000 | $96,000 | $101,000 | $106,000 | $112,000 | $118,000 | $124,000 | $130,000 | $137,000 | $1,103,000 |
| 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 | $15,000 | $21,000 | $22,000 | $24,000 | $25,000 | $26,000 | $27,000 | $28,000 | $30,000 | $31,000 | $250,000 |
| deposit interest | $542 | - | - | - | - | - | - | - | - | - | $542 |
| gst hst rebate | $24,000 | - | - | - | - | - | - | - | - | - | $24,000 |
| total income return | $155,000 | $152,000 | $160,000 | $168,000 | $176,000 | $185,000 | $194,000 | $203,000 | $213,000 | $224,000 | $1,829,000 |
Expense/ Investment
| Category | Y1 | Y2 | Y3 | Y4 | Y5 | Y6 | Y7 | Y8 | Y9 | Y10 | Total |
|---|---|---|---|---|---|---|---|---|---|---|---|
| deposit | $334,000 | - | - | - | - | - | - | - | - | - | $334,000 |
| remaining balance payment | - | - | - | - | - | - | - | - | - | - | - |
| closing cost | $100,000 | - | - | - | - | - | - | - | - | - | $100,000 |
| operating expense | $12,000 | $17,000 | $17,000 | $17,000 | $18,000 | $18,000 | $19,000 | $19,000 | $20,000 | $20,000 | $176,000 |
| 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 | $510,000 | $100,000 | $101,000 | $101,000 | $102,000 | $102,000 | $102,000 | $103,000 | $103,000 | $104,000 | $1,427,000 |
Other
| Category | Y1 | Y2 | Y3 | Y4 | Y5 | Y6 | Y7 | Y8 | Y9 | Y10 | Total |
|---|---|---|---|---|---|---|---|---|---|---|---|
| net gain loss | -$354,457 | $52,000 | $59,000 | $67,000 | $74,000 | $83,000 | $91,000 | $100,000 | $110,000 | $120,000 | $401,000 |
| cumulative roi | $27 | $45 | $60 | $74 | $86 | $98 | $109 | $120 | $131 | $142 | $893 |
Untitled Toronto
Address: Toronto, Ontario
Price Range: $589,000 - $2,522,000
Avail. suites: 34
0—3.5 bd
302—1661 SqFt