Suite number:
2-K (Dunfield Ave.)
Project:
Address:
Toronto, Ontario
Developer:
Plaza
Property type:
condo
Floor plan:
Bathrooms:
2.5
Bedrooms:
2
Size:
1058 sqft
Occupancy Date:
Jan 2024
Price, CAD
$1,542,000
Available
ROI
14,98%
Monthly Expenses
- condo fees— $582
- property taxes— $386
- property management— $159
- repairs and maintenance— $79
Total: $1,205
Want to own a unit? —
Investment Period: 5 years
Yearly Return on Investment in Year 5
31.71%
Cumulative Return on Investment in Year 5
149.09%
Property Price at the End of Year 5
$1,987,000
Deposit Schedule
$5 at Signing
Total up to 5% in 9999 days
$77,100
Net Gain (Loss)
- Net Gain Loss
Get Expert Advice
Property Price Appreciation
- 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 | $80,000 | $84,000 | $89,000 | $93,000 | $98,000 | $103,000 | $109,000 | $114,000 | $120,000 | $127,000 | $1,018,000 |
| rent income | - | - | - | - | - | - | - | - | - | - | - |
| mortgage principal reduction | $41,000 | $21,000 | $22,000 | $23,000 | $24,000 | $25,000 | $27,000 | $28,000 | $29,000 | $31,000 | $271,000 |
| deposit interest | - | - | - | - | - | - | - | - | - | - | - |
| gst hst rebate | - | - | - | - | - | - | - | - | - | - | - |
| total income return | $121,000 | $105,000 | $111,000 | $116,000 | $122,000 | $129,000 | $135,000 | $142,000 | $150,000 | $157,000 | $1,289,000 |
Expense/ Investment
| Category | Y1 | Y2 | Y3 | Y4 | Y5 | Y6 | Y7 | Y8 | Y9 | Y10 | Total |
|---|---|---|---|---|---|---|---|---|---|---|---|
| deposit | - | - | - | - | - | - | - | - | - | - | - |
| remaining balance payment | - | - | - | - | - | - | - | - | - | - | - |
| closing cost | - | - | - | - | - | - | - | - | - | - | - |
| operating expense | - | - | - | - | - | - | - | - | - | - | - |
| mortgage payment | $77,000 | $77,000 | $77,000 | $77,000 | $77,000 | $77,000 | $77,000 | $77,000 | $77,000 | $77,000 | $772,000 |
| total expense investment | $77,000 | $77,000 | $77,000 | $77,000 | $77,000 | $77,000 | $77,000 | $77,000 | $77,000 | $77,000 | $772,000 |
Other
| Category | Y1 | Y2 | Y3 | Y4 | Y5 | Y6 | Y7 | Y8 | Y9 | Y10 | Total |
|---|---|---|---|---|---|---|---|---|---|---|---|
| net gain loss | $43,000 | $28,000 | $34,000 | $39,000 | $45,000 | $51,000 | $58,000 | $65,000 | $72,000 | $80,000 | $516,000 |
| cumulative roi | $156 | $146 | $145 | $147 | $149 | $152 | $155 | $159 | $163 | $167 | $2,000 |
Plaza Midtown
Address: Toronto, Ontario
Price Range: $915,000 - $2,150,000
Avail. suites: 15
1.5—3 bd
582—1604 SqFt
Proforma Calculator
80% of Original Price
Options for changing mortgage terms
The rental rate per square foot.