Suite number:
1B-3
Project:
Address:
Toronto C01, Ontario
Developer:
Republic Developments
Property type:
condo
Bathrooms:
1
Bedrooms:
1
Size:
440 sqft
Occupancy Date:
May 2027
Price, CAD
$668,990
Available
ROI
Want to own a unit? —
Investment Period: 5 years
Yearly Return on Investment in Year 5
22.09%
Cumulative Return on Investment in Year 5
106.22%
Property Price at the End of Year 5
$862,000
Deposit Schedule
$10,000 at Signing
Total up to 5% in 0 days
$33,450
5% in 0 days
$33,450
2.5% in 0 days
$16,725
2.5% in 30 days
$16,725
5% on Occupancy
$33,450
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 | $35,000 | $37,000 | $38,000 | $40,000 | $43,000 | $45,000 | $47,000 | $50,000 | $52,000 | $55,000 | $442,000 |
| rent income | - | - | $5,000 | $11,000 | $11,000 | $11,000 | $12,000 | $12,000 | $13,000 | $14,000 | $89,000 |
| mortgage principal reduction | - | - | $4,000 | $9,000 | $9,000 | $10,000 | $10,000 | $11,000 | $11,000 | $12,000 | $75,000 |
| deposit interest | $2,000 | $6,000 | $2,000 | - | - | - | - | - | - | - | $10,000 |
| gst hst rebate | - | - | $24,000 | - | - | - | - | - | - | - | $24,000 |
| total income return | $37,000 | $42,000 | $74,000 | $60,000 | $63,000 | $66,000 | $69,000 | $73,000 | $76,000 | $80,000 | $640,000 |
Expense/ Investment
| Category | Y1 | Y2 | Y3 | Y4 | Y5 | Y6 | Y7 | Y8 | Y9 | Y10 | Total |
|---|---|---|---|---|---|---|---|---|---|---|---|
| deposit | $50,000 | $33,000 | $33,000 | - | - | - | - | - | - | - | $117,000 |
| remaining balance payment | - | - | - | - | - | - | - | - | - | - | - |
| closing cost | - | - | $59,000 | - | - | - | - | - | - | - | $59,000 |
| operating expense | - | - | $3,000 | $7,000 | $7,000 | $7,000 | $7,000 | $7,000 | $8,000 | $8,000 | $54,000 |
| mortgage payment | - | - | $16,000 | $33,000 | $33,000 | $33,000 | $33,000 | $33,000 | $33,000 | $33,000 | $244,000 |
| total expense investment | $50,000 | $33,000 | $112,000 | $39,000 | $39,000 | $40,000 | $40,000 | $40,000 | $40,000 | $40,000 | $474,000 |
Other
| Category | Y1 | Y2 | Y3 | Y4 | Y5 | Y6 | Y7 | Y8 | Y9 | Y10 | Total |
|---|---|---|---|---|---|---|---|---|---|---|---|
| net gain loss | -$13,227 | $9,000 | -$37,847 | $21,000 | $23,000 | $26,000 | $29,000 | $33,000 | $36,000 | $40,000 | $166,000 |
| cumulative roi | $74 | $95 | $83 | $96 | $106 | $116 | $124 | $132 | $140 | $148 | $1,000 |
Bellwoods House
Address: Toronto C01, Ontario
Price Range: $600,000 - $1,846,000
Avail. suites: 23
0—3.5 bd
376—1280 SqFt