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
19.06%
Cumulative Return on Investment in Year 5
88.28%
Property Price at the End of Year 5
$2,154,000
Deposit Schedule
$5,000 at Signing
Total up to 5% in 30 days
$83,595
12.5% on Occupancy
$208,988
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 | $13,000 | $39,000 | $40,000 | $42,000 | $44,000 | $46,000 | $48,000 | $50,000 | $52,000 | $54,000 | $428,000 |
| mortgage principal reduction | $7,000 | $21,000 | $22,000 | $23,000 | $24,000 | $25,000 | $27,000 | $28,000 | $29,000 | $31,000 | $237,000 |
| deposit interest | $2,000 | - | - | - | - | - | - | - | - | - | $2,000 |
| gst hst rebate | $24,000 | - | - | - | - | - | - | - | - | - | $24,000 |
| total income return | $132,000 | $151,000 | $159,000 | $166,000 | $175,000 | $183,000 | $192,000 | $202,000 | $212,000 | $222,000 | $1,794,000 |
Expense/ Investment
| Category | Y1 | Y2 | Y3 | Y4 | Y5 | Y6 | Y7 | Y8 | Y9 | Y10 | Total |
|---|---|---|---|---|---|---|---|---|---|---|---|
| deposit | $293,000 | - | - | - | - | - | - | - | - | - | $293,000 |
| remaining balance payment | $42,000 | - | - | - | - | - | - | - | - | - | $42,000 |
| closing cost | $100,000 | - | - | - | - | - | - | - | - | - | $100,000 |
| operating expense | $5,000 | $16,000 | $17,000 | $17,000 | $18,000 | $18,000 | $18,000 | $19,000 | $19,000 | $20,000 | $168,000 |
| mortgage payment | $28,000 | $84,000 | $84,000 | $84,000 | $84,000 | $84,000 | $84,000 | $84,000 | $84,000 | $84,000 | $781,000 |
| total expense investment | $468,000 | $100,000 | $101,000 | $101,000 | $101,000 | $102,000 | $102,000 | $103,000 | $103,000 | $104,000 | $1,384,000 |
Other
| Category | Y1 | Y2 | Y3 | Y4 | Y5 | Y6 | Y7 | Y8 | Y9 | Y10 | Total |
|---|---|---|---|---|---|---|---|---|---|---|---|
| net gain loss | -$335,585 | $51,000 | $58,000 | $65,000 | $73,000 | $81,000 | $90,000 | $99,000 | $109,000 | $119,000 | $410,000 |
| cumulative roi | $27 | $46 | $62 | $76 | $88 | $100 | $111 | $122 | $133 | $144 | $909 |
Untitled Toronto
Address: Toronto, Ontario
Price Range: $589,000 - $2,522,000
Avail. suites: 35
0—3.5 bd
302—1661 SqFt