Suite number:

316

Project:
Address:
Toronto W07, Ontario
Developer:
Marlin Spring Developments
Property type:
condo
Bathrooms:
2
Bedrooms:
2
Size:
702 sqft
Occupancy Date:
Jun 2025
Price, CAD
$838,990
Available
ROI
Want to own a unit? —
Investment Period: 5 years
Yearly Return on Investment in Year 5

18.35%

Cumulative Return on Investment in Year 5

88.50%

Property Price at the End of Year 5

$1,081,000

Deposit Schedule
$10,000 at Signing
Total up to 5% in 0 days
$41,950
5% on Occupancy
$41,950
Net Gain (Loss)
Get Expert Advice
Property Price Appreciation
Investment Details (10-Year Period)
Income/Return
CategoryY1Y2Y3Y4Y5Y6Y7Y8Y9Y10Total
property price appreciation$44,000$46,000$48,000$51,000$53,000$56,000$59,000$62,000$65,000$69,000$554,000
rent income$9,000$21,000$22,000$23,000$24,000$25,000$26,000$27,000$28,000$29,000$232,000
mortgage principal reduction$4,000$11,000$12,000$12,000$13,000$13,000$14,000$14,000$15,000$16,000$124,000
deposit interest$1,000---------$1,000
gst hst rebate$24,000---------$24,000
total income return$82,000$78,000$82,000$86,000$90,000$94,000$99,000$104,000$109,000$114,000$935,000
Expense/ Investment
CategoryY1Y2Y3Y4Y5Y6Y7Y8Y9Y10Total
deposit$84,000---------$84,000
remaining balance payment$84,000---------$84,000
closing cost$66,000---------$66,000
operating expense$4,000$10,000$11,000$11,000$11,000$12,000$12,000$12,000$13,000$13,000$110,000
mortgage payment$17,000$41,000$41,000$41,000$41,000$41,000$41,000$41,000$41,000$41,000$384,000
total expense investment$255,000$51,000$51,000$52,000$52,000$53,000$53,000$53,000$54,000$54,000$728,000
Other
CategoryY1Y2Y3Y4Y5Y6Y7Y8Y9Y10Total
net gain loss-$173,059$27,000$30,000$34,000$38,000$42,000$46,000$50,000$55,000$60,000$207,000
cumulative roi$30$48$63$76$88$100$111$122$132$143$913
Curio Condos
Address: Toronto W07, Ontario
Price Range: $536,000 - $1,112,000
Avail. suites: 25
0—3 bd
440—1054 SqFt