Suite number:
P 511N 5Th Floor
Project:
Address:
Toronto C10, Ontario
Developer:
Reserve Properties
Property type:
condo
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
20.92%
Cumulative Return on Investment in Year 5
95.91%
Property Price at the End of Year 5
$2,154,000
Deposit Schedule
$5,000 at Signing
Total up to 5% in 30 days
$78,595
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 | - | $38,000 | $40,000 | $42,000 | $44,000 | $45,000 | $47,000 | $49,000 | $52,000 | $54,000 | $411,000 |
| mortgage principal reduction | - | $24,000 | $25,000 | $26,000 | $27,000 | $28,000 | $29,000 | $30,000 | $31,000 | $32,000 | $250,000 |
| deposit interest | $4,000 | - | - | - | - | - | - | - | - | - | $4,000 |
| gst hst rebate | - | $24,000 | - | - | - | - | - | - | - | - | $24,000 |
| total income return | $91,000 | $177,000 | $161,000 | $168,000 | $177,000 | $185,000 | $194,000 | $203,000 | $213,000 | $223,000 | $1,793,000 |
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 | $99,000 | - | - | - | - | - | - | - | - | - | $99,000 |
| operating expense | - | $16,000 | $17,000 | $17,000 | $18,000 | $18,000 | $19,000 | $20,000 | $20,000 | $21,000 | $167,000 |
| mortgage payment | - | $77,000 | $77,000 | $77,000 | $77,000 | $77,000 | $77,000 | $77,000 | $77,000 | $77,000 | $690,000 |
| total expense investment | $433,000 | $93,000 | $93,000 | $94,000 | $95,000 | $95,000 | $96,000 | $96,000 | $97,000 | $98,000 | $1,290,000 |
Other
| Category | Y1 | Y2 | Y3 | Y4 | Y5 | Y6 | Y7 | Y8 | Y9 | Y10 | Total |
|---|---|---|---|---|---|---|---|---|---|---|---|
| net gain loss | -$342,698 | $84,000 | $67,000 | $75,000 | $82,000 | $90,000 | $98,000 | $107,000 | $116,000 | $126,000 | $503,000 |
| cumulative roi | $21 | $48 | $66 | $82 | $96 | $109 | $122 | $134 | $147 | $159 | $983 |
Residents of Untitled Toronto Condos will have access to TTC bus routes, the Yonge-University subway line, commuting into downtown Toronto in under 20 minutes. The new Eglinton Crosstown LRT will connect residents along the Eglinton corridor 60% fast...
Address: Toronto C10, Ontario
Price Range: $589,000 - $2,522,000
Avail. suites: 35
0—3.5 bd
302—1661 SqFt