Suite number:
1F+D
Project:
Address:
Toronto W05, Ontario
Developer:
First Avenue Properties
Property type:
condo
Floor plan:
Bathrooms:
1
Bedrooms:
1.5
Size:
640 sqft
Occupancy Date:
May 2026
Price, CAD
$726,900
Available
ROI
Want to own a unit? —
Investment Period: 5 years
Yearly Return on Investment in Year 5
20.19%
Cumulative Return on Investment in Year 5
97.53%
Property Price at the End of Year 5
$936,000
Deposit Schedule
$5,000 at Signing
Total up to 5% in 30 days
$36,345
5% in 180 days
$36,345
5% in 365 days
$36,345
5% on Occupancy
$36,345
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 | $38,000 | $40,000 | $42,000 | $44,000 | $46,000 | $49,000 | $51,000 | $54,000 | $57,000 | $60,000 | $480,000 |
| rent income | - | $13,000 | $23,000 | $24,000 | $25,000 | $26,000 | $27,000 | $28,000 | $29,000 | $31,000 | $226,000 |
| mortgage principal reduction | - | $5,000 | $9,000 | $10,000 | $10,000 | $11,000 | $11,000 | $12,000 | $12,000 | $13,000 | $93,000 |
| deposit interest | $2,000 | $3,000 | - | - | - | - | - | - | - | - | $5,000 |
| gst hst rebate | - | $24,000 | - | - | - | - | - | - | - | - | $24,000 |
| total income return | $40,000 | $85,000 | $74,000 | $78,000 | $81,000 | $85,000 | $89,000 | $94,000 | $98,000 | $103,000 | $828,000 |
Expense/ Investment
| Category | Y1 | Y2 | Y3 | Y4 | Y5 | Y6 | Y7 | Y8 | Y9 | Y10 | Total |
|---|---|---|---|---|---|---|---|---|---|---|---|
| deposit | $73,000 | $73,000 | - | - | - | - | - | - | - | - | $145,000 |
| remaining balance payment | - | - | - | - | - | - | - | - | - | - | - |
| closing cost | - | $63,000 | - | - | - | - | - | - | - | - | $63,000 |
| operating expense | - | $5,000 | $9,000 | $9,000 | $9,000 | $10,000 | $10,000 | $10,000 | $10,000 | $11,000 | $83,000 |
| mortgage payment | - | $21,000 | $36,000 | $36,000 | $36,000 | $36,000 | $36,000 | $36,000 | $36,000 | $36,000 | $312,000 |
| total expense investment | $73,000 | $162,000 | $45,000 | $46,000 | $46,000 | $46,000 | $46,000 | $47,000 | $47,000 | $47,000 | $604,000 |
Other
| Category | Y1 | Y2 | Y3 | Y4 | Y5 | Y6 | Y7 | Y8 | Y9 | Y10 | Total |
|---|---|---|---|---|---|---|---|---|---|---|---|
| net gain loss | -$33,093 | -$76,672 | $29,000 | $32,000 | $36,000 | $39,000 | $43,000 | $47,000 | $52,000 | $56,000 | $224,000 |
| cumulative roi | $54 | $52 | $69 | $84 | $98 | $111 | $124 | $136 | $149 | $162 | $1,000 |
Wilson West
Address: Toronto W05, Ontario
Price Range: $595,000 - $850,000
Avail. suites: 17
0—3 bd
457—1129 SqFt