Suite number:
203 - LONDON
Project:
Address:
Toronto C08, Ontario
Developer:
Emblem Developments
Property type:
condo
Bathrooms:
2
Bedrooms:
3
Size:
954 sqft
Occupancy Date:
Mar 2028
Price, CAD
$1,229,990
Available
ROI
Want to own a unit? —
Investment Period: 5 years
Yearly Return on Investment in Year 5
25.55%
Cumulative Return on Investment in Year 5
116.15%
Property Price at the End of Year 5
$1,585,000
Deposit Schedule
$10,000 at Signing
Total up to 2.5% in 30 days
$30,750
2.5% in 90 days
$30,750
2.5% in 200 days
$30,750
2.5% in 400 days
$30,750
2.5% in 800 days
$30,750
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 | $64,000 | $67,000 | $71,000 | $74,000 | $78,000 | $82,000 | $87,000 | $91,000 | $96,000 | $101,000 | $812,000 |
| rent income | - | - | - | $25,000 | $35,000 | $36,000 | $38,000 | $39,000 | $41,000 | $43,000 | $256,000 |
| mortgage principal reduction | - | - | - | $12,000 | $16,000 | $17,000 | $18,000 | $19,000 | $20,000 | $21,000 | $122,000 |
| deposit interest | $4,000 | $8,000 | $11,000 | $2,000 | - | - | - | - | - | - | $24,000 |
| gst hst rebate | - | - | - | $24,000 | - | - | - | - | - | - | $24,000 |
| total income return | $67,000 | $75,000 | $82,000 | $137,000 | $129,000 | $136,000 | $142,000 | $149,000 | $156,000 | $164,000 | $1,238,000 |
Expense/ Investment
| Category | Y1 | Y2 | Y3 | Y4 | Y5 | Y6 | Y7 | Y8 | Y9 | Y10 | Total |
|---|---|---|---|---|---|---|---|---|---|---|---|
| deposit | $92,000 | $31,000 | $31,000 | $92,000 | - | - | - | - | - | - | $246,000 |
| remaining balance payment | - | - | - | - | - | - | - | - | - | - | - |
| closing cost | - | - | - | $81,000 | - | - | - | - | - | - | $81,000 |
| operating expense | - | - | - | $11,000 | $15,000 | $16,000 | $16,000 | $17,000 | $17,000 | $18,000 | $109,000 |
| mortgage payment | - | - | - | $45,000 | $60,000 | $60,000 | $60,000 | $60,000 | $60,000 | $60,000 | $404,000 |
| total expense investment | $92,000 | $31,000 | $31,000 | $229,000 | $75,000 | $75,000 | $76,000 | $76,000 | $77,000 | $77,000 | $840,000 |
Other
| Category | Y1 | Y2 | Y3 | Y4 | Y5 | Y6 | Y7 | Y8 | Y9 | Y10 | Total |
|---|---|---|---|---|---|---|---|---|---|---|---|
| net gain loss | -$24,875 | $44,000 | $51,000 | -$91,950 | $54,000 | $60,000 | $66,000 | $73,000 | $80,000 | $87,000 | $398,000 |
| cumulative roi | $73 | $116 | $146 | $102 | $116 | $129 | $142 | $153 | $165 | $177 | $1,000 |
Allure Condos
Address: Toronto C08, Ontario
Price Range: $740,000 - $1,330,000
Avail. suites: 26
0—3 bd
428—954 SqFt