Suite number:
KENTON (Garden Collection)
Project:
Address:
Toronto C03, Ontario
Developer:
Camrost Felcorp
Property type:
condo
Bathrooms:
1
Bedrooms:
1.5
Size:
630 sqft
Occupancy Date:
Jan 2027
Price, CAD
$1,139,900
Available
ROI
Want to own a unit? —
Investment Period: 5 years
Yearly Return on Investment in Year 5
21.56%
Cumulative Return on Investment in Year 5
100.96%
Property Price at the End of Year 5
$1,469,000
Deposit Schedule
$10,000 at Signing
Total up to 5% in 0 days
$56,995
5% in 0 days
$56,995
5% in 30 days
$56,995
5% on Occupancy
$56,995
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 | $59,000 | $62,000 | $66,000 | $69,000 | $73,000 | $76,000 | $80,000 | $85,000 | $89,000 | $94,000 | $752,000 |
| rent income | - | - | $20,000 | $23,000 | $24,000 | $25,000 | $26,000 | $27,000 | $28,000 | $30,000 | $203,000 |
| mortgage principal reduction | - | - | $13,000 | $15,000 | $16,000 | $17,000 | $18,000 | $18,000 | $19,000 | $20,000 | $137,000 |
| deposit interest | $5,000 | $12,000 | $706 | - | - | - | - | - | - | - | $17,000 |
| gst hst rebate | - | - | $24,000 | - | - | - | - | - | - | - | $24,000 |
| total income return | $64,000 | $74,000 | $124,000 | $107,000 | $113,000 | $118,000 | $124,000 | $130,000 | $136,000 | $143,000 | $1,134,000 |
Expense/ Investment
| Category | Y1 | Y2 | Y3 | Y4 | Y5 | Y6 | Y7 | Y8 | Y9 | Y10 | Total |
|---|---|---|---|---|---|---|---|---|---|---|---|
| deposit | $114,000 | $57,000 | $57,000 | - | - | - | - | - | - | - | $228,000 |
| remaining balance payment | - | - | - | - | - | - | - | - | - | - | - |
| closing cost | - | - | $78,000 | - | - | - | - | - | - | - | $78,000 |
| operating expense | - | - | $10,000 | $11,000 | $11,000 | $12,000 | $12,000 | $12,000 | $13,000 | $13,000 | $94,000 |
| mortgage payment | - | - | $51,000 | $55,000 | $55,000 | $55,000 | $55,000 | $55,000 | $55,000 | $55,000 | $439,000 |
| total expense investment | $114,000 | $57,000 | $195,000 | $66,000 | $67,000 | $67,000 | $68,000 | $68,000 | $68,000 | $69,000 | $839,000 |
Other
| Category | Y1 | Y2 | Y3 | Y4 | Y5 | Y6 | Y7 | Y8 | Y9 | Y10 | Total |
|---|---|---|---|---|---|---|---|---|---|---|---|
| net gain loss | -$49,641 | $17,000 | -$71,128 | $41,000 | $46,000 | $51,000 | $56,000 | $62,000 | $68,000 | $74,000 | $295,000 |
| cumulative roi | $56 | $81 | $75 | $89 | $101 | $112 | $123 | $132 | $142 | $151 | $1,000 |
Raglan House
Address: Toronto C03, Ontario
Price Range: $945,000 - $1,850,000
Avail. suites: 12
1—2.5 bd
454—2482 SqFt