Suite number:
707
Project:
Address:
Toronto, Ontario
Developer:
Curated Properties
Property type:
condo
Floor plan:
Bathrooms:
2
Bedrooms:
2
Size:
707 sqft
Occupancy Date:
Sep 2028
Price, CAD
$959,900
Available
ROI
Want to own a unit? —
Investment Period: 5 years
Yearly Return on Investment in Year 5
22.81%
Cumulative Return on Investment in Year 5
107.30%
Property Price at the End of Year 5
$1,237,000
Deposit Schedule
$10,000 at Signing
Total up to 5% in 30 days
$47,995
2.5% in 120 days
$23,998
2.5% in 270 days
$23,998
2.5% in 540 days
$23,998
2.5% in 720 days
$23,998
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 | $50,000 | $53,000 | $55,000 | $58,000 | $61,000 | $64,000 | $68,000 | $71,000 | $75,000 | $79,000 | $633,000 |
| rent income | - | - | $3,000 | $21,000 | $22,000 | $23,000 | $24,000 | $25,000 | $26,000 | $27,000 | $169,000 |
| mortgage principal reduction | - | - | $2,000 | $12,000 | $13,000 | $13,000 | $14,000 | $14,000 | $15,000 | $16,000 | $99,000 |
| deposit interest | $4,000 | $9,000 | $6,000 | - | - | - | - | - | - | - | $19,000 |
| gst hst rebate | - | - | $24,000 | - | - | - | - | - | - | - | $24,000 |
| total income return | $54,000 | $62,000 | $91,000 | $91,000 | $95,000 | $100,000 | $105,000 | $110,000 | $116,000 | $121,000 | $944,000 |
Expense/ Investment
| Category | Y1 | Y2 | Y3 | Y4 | Y5 | Y6 | Y7 | Y8 | Y9 | Y10 | Total |
|---|---|---|---|---|---|---|---|---|---|---|---|
| deposit | $96,000 | $48,000 | $48,000 | - | - | - | - | - | - | - | $192,000 |
| remaining balance payment | - | - | - | - | - | - | - | - | - | - | - |
| closing cost | - | - | $72,000 | - | - | - | - | - | - | - | $72,000 |
| operating expense | - | - | $2,000 | $11,000 | $11,000 | $11,000 | $11,000 | $12,000 | $12,000 | $12,000 | $81,000 |
| mortgage payment | - | - | $8,000 | $48,000 | $48,000 | $48,000 | $48,000 | $48,000 | $48,000 | $48,000 | $345,000 |
| total expense investment | $96,000 | $48,000 | $130,000 | $59,000 | $59,000 | $59,000 | $59,000 | $60,000 | $60,000 | $60,000 | $690,000 |
Other
| Category | Y1 | Y2 | Y3 | Y4 | Y5 | Y6 | Y7 | Y8 | Y9 | Y10 | Total |
|---|---|---|---|---|---|---|---|---|---|---|---|
| net gain loss | -$42,228 | $14,000 | -$38,824 | $32,000 | $36,000 | $41,000 | $46,000 | $50,000 | $56,000 | $61,000 | $255,000 |
| cumulative roi | $56 | $80 | $82 | $96 | $107 | $118 | $128 | $137 | $146 | $156 | $1,000 |
8 Temple
Address: Toronto, Ontario
Price Range: $720,000 - $1,155,000
Avail. suites: 25
1—3.5 bd
447—1351 SqFt