Suite number:
1D-10
Project:
Address:
Toronto C01, Ontario
Developer:
Republic Developments
Property type:
condo
Bathrooms:
1
Bedrooms:
1.5
Size:
582 sqft
Occupancy Date:
May 2027
Price, CAD
$833,990
Available
ROI
Want to own a unit? —
Investment Period: 5 years
Yearly Return on Investment in Year 5
24.10%
Cumulative Return on Investment in Year 5
113.69%
Property Price at the End of Year 5
$1,074,000
Deposit Schedule
$10,000 at Signing
Total up to 5% in 0 days
$41,700
5% in 0 days
$41,700
2.5% in 0 days
$20,850
2.5% in 30 days
$20,850
5% on Occupancy
$41,700
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 | $43,000 | $46,000 | $48,000 | $50,000 | $53,000 | $56,000 | $59,000 | $62,000 | $65,000 | $68,000 | $550,000 |
| rent income | - | - | $10,000 | $21,000 | $22,000 | $23,000 | $24,000 | $25,000 | $26,000 | $27,000 | $177,000 |
| mortgage principal reduction | - | - | $5,000 | $11,000 | $12,000 | $12,000 | $13,000 | $13,000 | $14,000 | $14,000 | $94,000 |
| deposit interest | $3,000 | $7,000 | $2,000 | - | - | - | - | - | - | - | $13,000 |
| gst hst rebate | - | - | $24,000 | - | - | - | - | - | - | - | $24,000 |
| total income return | $46,000 | $53,000 | $90,000 | $82,000 | $86,000 | $91,000 | $95,000 | $100,000 | $105,000 | $110,000 | $857,000 |
Expense/ Investment
| Category | Y1 | Y2 | Y3 | Y4 | Y5 | Y6 | Y7 | Y8 | Y9 | Y10 | Total |
|---|---|---|---|---|---|---|---|---|---|---|---|
| deposit | $63,000 | $42,000 | $42,000 | - | - | - | - | - | - | - | $146,000 |
| remaining balance payment | - | - | - | - | - | - | - | - | - | - | - |
| closing cost | - | - | $65,000 | - | - | - | - | - | - | - | $65,000 |
| operating expense | - | - | $5,000 | $9,000 | $10,000 | $10,000 | $10,000 | $10,000 | $11,000 | $11,000 | $76,000 |
| mortgage payment | - | - | $20,000 | $41,000 | $41,000 | $41,000 | $41,000 | $41,000 | $41,000 | $41,000 | $304,000 |
| total expense investment | $63,000 | $42,000 | $132,000 | $50,000 | $50,000 | $50,000 | $51,000 | $51,000 | $51,000 | $52,000 | $591,000 |
Other
| Category | Y1 | Y2 | Y3 | Y4 | Y5 | Y6 | Y7 | Y8 | Y9 | Y10 | Total |
|---|---|---|---|---|---|---|---|---|---|---|---|
| net gain loss | -$16,510 | $11,000 | -$41,910 | $33,000 | $36,000 | $40,000 | $44,000 | $49,000 | $53,000 | $58,000 | $266,000 |
| cumulative roi | $74 | $95 | $85 | $100 | $114 | $126 | $138 | $149 | $160 | $170 | $1,000 |
Bellwoods House
Address: Toronto C01, Ontario
Price Range: $600,000 - $1,846,000
Avail. suites: 23
0—3.5 bd
376—1280 SqFt