Suite number:
A6
Project:
Address:
Toronto E08, Ontario
Developer:
Skale Developments
Property type:
condo
Bathrooms:
1
Bedrooms:
1
Size:
473 sqft
Occupancy Date:
Feb 2027
$548,000
Available
Want to own a unit? —
Investment Period: 5 years
Yearly Return on Investment in Year 5
20.82%
Cumulative Return on Investment in Year 5
102.33%
Property Price at the End of Year 5
$706,000
Deposit Schedule
$10,000 at Signing
Total up to 2.5% in 30 days
$3,700
2.5% in 90 days
$13,700
2.5% in 365 days
$13,700
2.5% in 540 days
$13,700
2.5% in 720 days
$13,700
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 | $28,000 | $30,000 | $32,000 | $33,000 | $35,000 | $37,000 | $39,000 | $41,000 | $43,000 | $45,000 | $362,000 |
rent income | - | - | $7,000 | $11,000 | $12,000 | $12,000 | $13,000 | $13,000 | $14,000 | $15,000 | $98,000 |
mortgage principal reduction | - | - | $5,000 | $8,000 | $8,000 | $9,000 | $9,000 | $9,000 | $10,000 | $10,000 | $68,000 |
deposit interest | $1,000 | $5,000 | $3,000 | - | - | - | - | - | - | - | $9,000 |
gst hst rebate | - | - | $24,000 | - | - | - | - | - | - | - | $24,000 |
total income return | $29,000 | $35,000 | $71,000 | $52,000 | $55,000 | $58,000 | $60,000 | $63,000 | $66,000 | $70,000 | $560,000 |
Expense/ Investment
Category | Y1 | Y2 | Y3 | Y4 | Y5 | Y6 | Y7 | Y8 | Y9 | Y10 | Total |
---|---|---|---|---|---|---|---|---|---|---|---|
deposit | $27,000 | $41,000 | $41,000 | - | - | - | - | - | - | - | $110,000 |
remaining balance payment | - | - | - | - | - | - | - | - | - | - | - |
closing cost | - | - | $54,000 | - | - | - | - | - | - | - | $54,000 |
operating expense | - | - | $4,000 | $7,000 | $7,000 | $7,000 | $7,000 | $8,000 | $8,000 | $8,000 | $56,000 |
mortgage payment | - | - | $17,000 | $25,000 | $25,000 | $25,000 | $25,000 | $25,000 | $25,000 | $25,000 | $193,000 |
total expense investment | $27,000 | $41,000 | $116,000 | $32,000 | $32,000 | $32,000 | $32,000 | $33,000 | $33,000 | $33,000 | $412,000 |
Other
Category | Y1 | Y2 | Y3 | Y4 | Y5 | Y6 | Y7 | Y8 | Y9 | Y10 | Total |
---|---|---|---|---|---|---|---|---|---|---|---|
net gain loss | $2,000 | -$5,960 | -$45,480 | $21,000 | $23,000 | $25,000 | $28,000 | $31,000 | $34,000 | $36,000 | $148,000 |
cumulative roi | $108 | $94 | $77 | $90 | $102 | $113 | $124 | $133 | $143 | $152 | $1,000 |
You don’t need to understand a space to fall in love with it. It needs to understand you. Skale and Diamante have partnered together to create luxury Residences at Bluffers Park. Don’t miss the opportunity to view the carefully crafted spaces and fin...
Address: Toronto E08, Ontario
Price Range: $517,000 - $1,156,000
Avail. suites: 18
1—3.5 bd
430—1082 SqFt