Suite number:
P-206N
Project:
Address:
Toronto, Ontario
Developer:
Reserve Properties
Property type:
condo
Floor plan:
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
18.93%
Cumulative Return on Investment in Year 5
88.14%
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 | $11,000 | $34,000 | $36,000 | $37,000 | $39,000 | $41,000 | $42,000 | $44,000 | $46,000 | $48,000 | $380,000 |
| mortgage principal reduction | $6,000 | $19,000 | $20,000 | $21,000 | $22,000 | $23,000 | $24,000 | $25,000 | $26,000 | $27,000 | $211,000 |
| deposit interest | $2,000 | - | - | - | - | - | - | - | - | - | $2,000 |
| gst hst rebate | $24,000 | - | - | - | - | - | - | - | - | - | $24,000 |
| total income return | $121,000 | $135,000 | $141,000 | $148,000 | $155,000 | $163,000 | $171,000 | $180,000 | $188,000 | $198,000 | $1,600,000 |
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 | $93,000 | - | - | - | - | - | - | - | - | - | $93,000 |
| operating expense | $5,000 | $15,000 | $15,000 | $15,000 | $16,000 | $16,000 | $16,000 | $17,000 | $17,000 | $18,000 | $149,000 |
| mortgage payment | $25,000 | $75,000 | $75,000 | $75,000 | $75,000 | $75,000 | $75,000 | $75,000 | $75,000 | $75,000 | $696,000 |
| total expense investment | $420,000 | $89,000 | $90,000 | $90,000 | $90,000 | $91,000 | $91,000 | $91,000 | $92,000 | $92,000 | $1,236,000 |
Other
| Category | Y1 | Y2 | Y3 | Y4 | Y5 | Y6 | Y7 | Y8 | Y9 | Y10 | Total |
|---|---|---|---|---|---|---|---|---|---|---|---|
| net gain loss | -$299,906 | $45,000 | $52,000 | $58,000 | $65,000 | $72,000 | $80,000 | $88,000 | $97,000 | $105,000 | $363,000 |
| cumulative roi | $27 | $46 | $62 | $75 | $88 | $100 | $111 | $122 | $133 | $144 | $908 |
Untitled Toronto
Address: Toronto, Ontario
Price Range: $589,000 - $2,522,000
Avail. suites: 35
0—3.5 bd
302—1661 SqFt