Suite number:

B465 - 1107

Address:
Toronto C01, Ontario
Developer:
Originate Developments
Property type:
condo
Floor plan:
Bathrooms:
1
Bedrooms:
1
Size:
465 sqft
Occupancy Date:
Jan 2027
Price, CAD
$781,990
Available
ROI
Want to own a unit? —
Investment Period: 5 years
Yearly Return on Investment in Year 5

22.32%

Cumulative Return on Investment in Year 5

107.26%

Property Price at the End of Year 5

$1,007,000

Deposit Schedule
$10,000 at Signing
Total up to 5% in -286 days
$39,100
5% in 15 days
$39,100
5% in 79 days
$39,100
5% on Occupancy
$39,100
Net Gain (Loss)
Get Expert Advice
Property Price Appreciation
Investment Details (10-Year Period)
Income/Return
CategoryY1Y2Y3Y4Y5Y6Y7Y8Y9Y10Total
property price appreciation$41,000$43,000$45,000$47,000$50,000$52,000$55,000$58,000$61,000$64,000$516,000
rent income--$10,000$11,000$12,000$12,000$13,000$13,000$14,000$15,000$100,000
mortgage principal reduction--$9,000$10,000$11,000$11,000$12,000$12,000$13,000$13,000$91,000
deposit interest$7,000$4,000$100-------$11,000
gst hst rebate--$24,000-------$24,000
total income return$48,000$47,000$88,000$69,000$72,000$76,000$80,000$84,000$88,000$92,000$742,000
Expense/ Investment
CategoryY1Y2Y3Y4Y5Y6Y7Y8Y9Y10Total
deposit$78,000-$39,000-------$117,000
remaining balance payment-----------
closing cost--$65,000-------$65,000
operating expense--$7,000$7,000$8,000$8,000$8,000$8,000$8,000$8,000$62,000
mortgage payment--$36,000$39,000$39,000$39,000$39,000$39,000$39,000$39,000$310,000
total expense investment$78,000-$146,000$47,000$47,000$47,000$47,000$47,000$47,000$48,000$554,000
Other
CategoryY1Y2Y3Y4Y5Y6Y7Y8Y9Y10Total
net gain loss-$30,633$47,000-$58,425$22,000$25,000$29,000$33,000$36,000$40,000$45,000$188,000
cumulative roi$61$121$86$98$107$116$124$132$139$146$1,000
Reside on Richmond
Address: Toronto C01, Ontario
Price Range: $552,000 - $1,434,000
Avail. suites: 21
0—3 bd
349—1091 SqFt