Suite number:
T‐02 (North Tower)
Project:
Address:
Toronto, Ontario
Developer:
Reserve Properties
Property type:
condo
Floor plan:
Bathrooms:
2
Bedrooms:
2.5
Size:
770 sqft
Occupancy Date:
Jun 2025
Price, CAD
$1,197,900
Available
ROI
Want to own a unit? —
Investment Period: 5 years
Yearly Return on Investment in Year 5
45.87%
Cumulative Return on Investment in Year 5
219.61%
Property Price at the End of Year 5
$1,543,000
Deposit Schedule
$10,000 at Signing
Total up to 20% in 9999 days
$239,580
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 | $62,000 | $66,000 | $69,000 | $73,000 | $76,000 | $80,000 | $84,000 | $89,000 | $93,000 | $98,000 | $791,000 |
| rent income | $28,000 | $29,000 | $30,000 | $32,000 | $33,000 | $34,000 | $36,000 | $38,000 | $39,000 | $41,000 | $340,000 |
| mortgage principal reduction | $15,000 | $16,000 | $16,000 | $17,000 | $18,000 | $19,000 | $20,000 | $21,000 | $22,000 | $23,000 | $185,000 |
| deposit interest | - | - | - | - | - | - | - | - | - | - | - |
| gst hst rebate | $24,000 | - | - | - | - | - | - | - | - | - | $24,000 |
| total income return | $129,000 | $110,000 | $116,000 | $121,000 | $127,000 | $133,000 | $140,000 | $147,000 | $154,000 | $162,000 | $1,340,000 |
Expense/ Investment
| Category | Y1 | Y2 | Y3 | Y4 | Y5 | Y6 | Y7 | Y8 | Y9 | Y10 | Total |
|---|---|---|---|---|---|---|---|---|---|---|---|
| deposit | - | - | - | - | - | - | - | - | - | - | - |
| remaining balance payment | - | - | - | - | - | - | - | - | - | - | - |
| closing cost | - | - | - | - | - | - | - | - | - | - | - |
| operating expense | $12,000 | $12,000 | $12,000 | $13,000 | $13,000 | $13,000 | $13,000 | $14,000 | $14,000 | $14,000 | $130,000 |
| mortgage payment | $60,000 | $60,000 | $60,000 | $60,000 | $60,000 | $60,000 | $60,000 | $60,000 | $60,000 | $60,000 | $600,000 |
| total expense investment | $72,000 | $72,000 | $72,000 | $73,000 | $73,000 | $73,000 | $73,000 | $74,000 | $74,000 | $74,000 | $730,000 |
Other
| Category | Y1 | Y2 | Y3 | Y4 | Y5 | Y6 | Y7 | Y8 | Y9 | Y10 | Total |
|---|---|---|---|---|---|---|---|---|---|---|---|
| net gain loss | $57,000 | $38,000 | $43,000 | $49,000 | $54,000 | $60,000 | $67,000 | $73,000 | $80,000 | $87,000 | $610,000 |
| cumulative roi | $252 | $219 | $214 | $215 | $220 | $225 | $232 | $240 | $249 | $259 | $2,000 |
Line 5 Condos
Address: Toronto, Ontario
Price Range: $600,000 - $1,364,000
Avail. suites: 32
0—3 bd
291—1656 SqFt