Suite number:
P-206N
Project:
Address:
Toronto C10, Ontario
Developer:
Reserve Properties
Property type:
condo
Bathrooms:
2
Bedrooms:
3.5
Size:
972 sqft
Occupancy Date:
Sep 2025
Price, CAD
$1,488,900
Available
ROI
Want to own a unit? —
Investment Period: 5 years
Yearly Return on Investment in Year 5
19.53%
Cumulative Return on Investment in Year 5
90.72%
Property Price at the End of Year 5
$1,918,000
Deposit Schedule
$5,000 at Signing
Total up to 5% in 30 days
$74,445
12.5% on Occupancy
$186,113
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 | $77,000 | $81,000 | $86,000 | $90,000 | $95,000 | $100,000 | $105,000 | $110,000 | $116,000 | $122,000 | $983,000 |
| rent income | $9,000 | $34,000 | $36,000 | $38,000 | $39,000 | $41,000 | $43,000 | $44,000 | $46,000 | $48,000 | $378,000 |
| mortgage principal reduction | $5,000 | $19,000 | $20,000 | $21,000 | $22,000 | $23,000 | $24,000 | $25,000 | $27,000 | $28,000 | $215,000 |
| deposit interest | $3,000 | - | - | - | - | - | - | - | - | - | $3,000 |
| gst hst rebate | $24,000 | - | - | - | - | - | - | - | - | - | $24,000 |
| total income return | $117,000 | $135,000 | $142,000 | $149,000 | $156,000 | $164,000 | $172,000 | $180,000 | $189,000 | $198,000 | $1,603,000 |
Expense/ Investment
| Category | Y1 | Y2 | Y3 | Y4 | Y5 | Y6 | Y7 | Y8 | Y9 | Y10 | Total |
|---|---|---|---|---|---|---|---|---|---|---|---|
| deposit | $261,000 | - | - | - | - | - | - | - | - | - | $261,000 |
| remaining balance payment | $37,000 | - | - | - | - | - | - | - | - | - | $37,000 |
| closing cost | $92,000 | - | - | - | - | - | - | - | - | - | $92,000 |
| operating expense | $4,000 | $15,000 | $15,000 | $16,000 | $16,000 | $17,000 | $17,000 | $18,000 | $18,000 | $19,000 | $153,000 |
| mortgage payment | $18,000 | $72,000 | $72,000 | $72,000 | $72,000 | $72,000 | $72,000 | $72,000 | $72,000 | $72,000 | $670,000 |
| total expense investment | $411,000 | $87,000 | $88,000 | $88,000 | $88,000 | $89,000 | $90,000 | $90,000 | $91,000 | $91,000 | $1,212,000 |
Other
| Category | Y1 | Y2 | Y3 | Y4 | Y5 | Y6 | Y7 | Y8 | Y9 | Y10 | Total |
|---|---|---|---|---|---|---|---|---|---|---|---|
| net gain loss | -$293,996 | $48,000 | $54,000 | $61,000 | $68,000 | $75,000 | $82,000 | $90,000 | $98,000 | $107,000 | $390,000 |
| cumulative roi | $27 | $47 | $63 | $78 | $91 | $103 | $115 | $126 | $137 | $148 | $934 |
Untitled Toronto
Address: Toronto C10, Ontario
Price Range: $589,000 - $2,522,000
Avail. suites: 35
0—3.5 bd
302—1661 SqFt