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
18.21%
Cumulative Return on Investment in Year 5
85.88%
Property Price at the End of Year 5
$1,918,000
Deposit Schedule
$10,000 at Signing
Total up to 20% in 9999 days
$297,780
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 | $28,000 | $35,000 | $37,000 | $38,000 | $40,000 | $42,000 | $43,000 | $45,000 | $47,000 | $49,000 | $405,000 |
| mortgage principal reduction | $15,000 | $19,000 | $20,000 | $21,000 | $22,000 | $23,000 | $24,000 | $25,000 | $27,000 | $28,000 | $225,000 |
| deposit interest | - | - | - | - | - | - | - | - | - | - | - |
| gst hst rebate | $24,000 | - | - | - | - | - | - | - | - | - | $24,000 |
| total income return | $145,000 | $136,000 | $142,000 | $149,000 | $157,000 | $164,000 | $173,000 | $181,000 | $190,000 | $199,000 | $1,637,000 |
Expense/ Investment
| Category | Y1 | Y2 | Y3 | Y4 | Y5 | Y6 | Y7 | Y8 | Y9 | Y10 | Total |
|---|---|---|---|---|---|---|---|---|---|---|---|
| deposit | $298,000 | - | - | - | - | - | - | - | - | - | $298,000 |
| remaining balance payment | - | - | - | - | - | - | - | - | - | - | - |
| closing cost | $93,000 | - | - | - | - | - | - | - | - | - | $93,000 |
| operating expense | $12,000 | $15,000 | $15,000 | $15,000 | $16,000 | $16,000 | $17,000 | $17,000 | $17,000 | $18,000 | $158,000 |
| mortgage payment | $62,000 | $75,000 | $75,000 | $75,000 | $75,000 | $75,000 | $75,000 | $75,000 | $75,000 | $75,000 | $733,000 |
| total expense investment | $465,000 | $89,000 | $90,000 | $90,000 | $90,000 | $91,000 | $91,000 | $92,000 | $92,000 | $92,000 | $1,282,000 |
Other
| Category | Y1 | Y2 | Y3 | Y4 | Y5 | Y6 | Y7 | Y8 | Y9 | Y10 | Total |
|---|---|---|---|---|---|---|---|---|---|---|---|
| net gain loss | -$320,038 | $46,000 | $53,000 | $59,000 | $66,000 | $74,000 | $81,000 | $90,000 | $98,000 | $107,000 | $354,000 |
| cumulative roi | $27 | $45 | $60 | $73 | $86 | $98 | $109 | $120 | $130 | $141 | $888 |
Untitled Toronto
Address: Toronto, Ontario
Price Range: $589,000 - $2,522,000
Avail. suites: 34
0—3.5 bd
302—1661 SqFt