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
20.78%
Cumulative Return on Investment in Year 5
95.74%
Property Price at the End of Year 5
$1,918,000
Deposit Schedule
$5,000 at Signing
Total up to 5% in 30 days
$69,445
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 | - | $34,000 | $36,000 | $37,000 | $39,000 | $40,000 | $42,000 | $44,000 | $46,000 | $48,000 | $366,000 |
| mortgage principal reduction | - | $21,000 | $22,000 | $23,000 | $24,000 | $25,000 | $26,000 | $27,000 | $28,000 | $29,000 | $223,000 |
| deposit interest | $3,000 | - | - | - | - | - | - | - | - | - | $3,000 |
| gst hst rebate | - | $24,000 | - | - | - | - | - | - | - | - | $24,000 |
| total income return | $81,000 | $161,000 | $143,000 | $150,000 | $157,000 | $165,000 | $173,000 | $181,000 | $190,000 | $199,000 | $1,598,000 |
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 | - | $14,000 | $15,000 | $15,000 | $16,000 | $16,000 | $17,000 | $18,000 | $18,000 | $19,000 | $148,000 |
| mortgage payment | - | $68,000 | $68,000 | $68,000 | $68,000 | $68,000 | $68,000 | $68,000 | $68,000 | $68,000 | $614,000 |
| total expense investment | $389,000 | $83,000 | $83,000 | $84,000 | $84,000 | $85,000 | $85,000 | $86,000 | $86,000 | $87,000 | $1,152,000 |
Other
| Category | Y1 | Y2 | Y3 | Y4 | Y5 | Y6 | Y7 | Y8 | Y9 | Y10 | Total |
|---|---|---|---|---|---|---|---|---|---|---|---|
| net gain loss | -$308,682 | $78,000 | $60,000 | $66,000 | $73,000 | $80,000 | $87,000 | $95,000 | $103,000 | $112,000 | $446,000 |
| cumulative roi | $21 | $48 | $66 | $81 | $96 | $109 | $122 | $134 | $146 | $158 | $981 |
Residents of Untitled Toronto Condos will have access to TTC bus routes, the Yonge-University subway line, commuting into downtown Toronto in under 20 minutes. The new Eglinton Crosstown LRT will connect residents along the Eglinton corridor 60% fast...
Address: Toronto C10, Ontario
Price Range: $589,000 - $2,522,000
Avail. suites: 35
0—3.5 bd
302—1661 SqFt