Suite number:
1509 0B
Project:
Address:
Toronto C08, Ontario
Developer:
Graywood Developments
Property type:
condo
Bathrooms:
1
Bedrooms:
0
Size:
267 sqft
Occupancy Date:
May 2025
Price, CAD
$469,900
Available
ROI
Want to own a unit? —
Investment Period: 5 years
Yearly Return on Investment in Year 5
16.07%
Cumulative Return on Investment in Year 5
81.84%
Property Price at the End of Year 5
$605,000
Deposit Schedule
$5,000 at Signing
Total up to 5% in 30 days
$18,495
5% in 180 days
$23,495
10% on Occupancy
$46,990
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 | $24,000 | $26,000 | $27,000 | $28,000 | $30,000 | $31,000 | $33,000 | $35,000 | $37,000 | $39,000 | $310,000 |
| rent income | $2,000 | $5,000 | $5,000 | $5,000 | $5,000 | $6,000 | $6,000 | $6,000 | $6,000 | $7,000 | $53,000 |
| mortgage principal reduction | $3,000 | $7,000 | $7,000 | $7,000 | $8,000 | $8,000 | $8,000 | $9,000 | $9,000 | $9,000 | $74,000 |
| deposit interest | $164 | - | - | - | - | - | - | - | - | - | $164 |
| gst hst rebate | $24,000 | - | - | - | - | - | - | - | - | - | $24,000 |
| total income return | $53,000 | $37,000 | $39,000 | $41,000 | $43,000 | $45,000 | $47,000 | $50,000 | $52,000 | $55,000 | $462,000 |
Expense/ Investment
| Category | Y1 | Y2 | Y3 | Y4 | Y5 | Y6 | Y7 | Y8 | Y9 | Y10 | Total |
|---|---|---|---|---|---|---|---|---|---|---|---|
| deposit | $94,000 | - | - | - | - | - | - | - | - | - | $94,000 |
| remaining balance payment | - | - | - | - | - | - | - | - | - | - | - |
| closing cost | $51,000 | - | - | - | - | - | - | - | - | - | $51,000 |
| operating expense | $2,000 | $4,000 | $4,000 | $4,000 | $4,000 | $4,000 | $4,000 | $5,000 | $5,000 | $5,000 | $41,000 |
| mortgage payment | $9,000 | $22,000 | $22,000 | $22,000 | $22,000 | $22,000 | $22,000 | $22,000 | $22,000 | $22,000 | $203,000 |
| total expense investment | $155,000 | $25,000 | $26,000 | $26,000 | $26,000 | $26,000 | $26,000 | $26,000 | $26,000 | $26,000 | $388,000 |
Other
| Category | Y1 | Y2 | Y3 | Y4 | Y5 | Y6 | Y7 | Y8 | Y9 | Y10 | Total |
|---|---|---|---|---|---|---|---|---|---|---|---|
| net gain loss | -$102,073 | $12,000 | $14,000 | $15,000 | $17,000 | $19,000 | $21,000 | $23,000 | $26,000 | $28,000 | $73,000 |
| cumulative roi | $34 | $49 | $61 | $72 | $82 | $91 | $99 | $107 | $115 | $123 | $832 |
It all starts here - a new extension of the Distillery District, modern urban living, and one of the last opportunities to own a piece of a historic neighbourhood. It’s a blank canvas. It’s upward movement. It’s a chance to write the story of tomorro...
Address: Toronto C08, Ontario
Price Range: $470,000 - $1,211,000
Avail. suites: 15
0—15 bd
263—1179 SqFt