Suite number:
1216 - Dunvegan 755
Project:
Address:
Toronto C03, Ontario
Developer:
Parallax Development Corporation
Property type:
condo
Bathrooms:
2
Bedrooms:
2
Size:
755 sqft
Occupancy Date:
Jan 2026
Price, CAD
$1,339,990
Available
ROI
Want to own a unit? —
Investment Period: 5 years
Yearly Return on Investment in Year 5
19.68%
Cumulative Return on Investment in Year 5
91.15%
Property Price at the End of Year 5
$1,726,000
Deposit Schedule
$10,000 at Signing
Total up to 2.5% in 0 days
$33,500
5% in 45 days
$67,000
5% in 220 days
$67,000
7.5% on Occupancy
$100,499
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 | $69,000 | $73,000 | $77,000 | $81,000 | $85,000 | $90,000 | $94,000 | $99,000 | $105,000 | $110,000 | $884,000 |
| rent income | - | $18,000 | $23,000 | $24,000 | $25,000 | $26,000 | $27,000 | $28,000 | $29,000 | $31,000 | $231,000 |
| mortgage principal reduction | - | $14,000 | $18,000 | $19,000 | $20,000 | $21,000 | $21,000 | $22,000 | $24,000 | $25,000 | $183,000 |
| deposit interest | $4,000 | $752 | - | - | - | - | - | - | - | - | $5,000 |
| gst hst rebate | - | $24,000 | - | - | - | - | - | - | - | - | $24,000 |
| total income return | $74,000 | $131,000 | $118,000 | $124,000 | $130,000 | $136,000 | $143,000 | $150,000 | $157,000 | $165,000 | $1,328,000 |
Expense/ Investment
| Category | Y1 | Y2 | Y3 | Y4 | Y5 | Y6 | Y7 | Y8 | Y9 | Y10 | Total |
|---|---|---|---|---|---|---|---|---|---|---|---|
| deposit | $134,000 | $134,000 | - | - | - | - | - | - | - | - | $268,000 |
| remaining balance payment | - | - | - | - | - | - | - | - | - | - | - |
| closing cost | - | $86,000 | - | - | - | - | - | - | - | - | $86,000 |
| operating expense | - | $10,000 | $13,000 | $13,000 | $13,000 | $14,000 | $14,000 | $15,000 | $15,000 | $16,000 | $123,000 |
| mortgage payment | - | $54,000 | $65,000 | $65,000 | $65,000 | $65,000 | $65,000 | $65,000 | $65,000 | $65,000 | $576,000 |
| total expense investment | $134,000 | $284,000 | $78,000 | $78,000 | $79,000 | $79,000 | $79,000 | $80,000 | $80,000 | $81,000 | $1,052,000 |
Other
| Category | Y1 | Y2 | Y3 | Y4 | Y5 | Y6 | Y7 | Y8 | Y9 | Y10 | Total |
|---|---|---|---|---|---|---|---|---|---|---|---|
| net gain loss | -$60,046 | -$153,318 | $40,000 | $46,000 | $51,000 | $57,000 | $64,000 | $70,000 | $77,000 | $84,000 | $276,000 |
| cumulative roi | $55 | $50 | $66 | $79 | $91 | $102 | $112 | $121 | $130 | $139 | $945 |
South Forest Hill Residences
Address: Toronto C03, Ontario
Price Range: $771,000 - $1,401,000
Avail. suites: 17
0—3 bd
416—1416 SqFt