Suite number:
2A
Project:
Address:
Toronto C09, Ontario
Developer:
Capital Developments
Property type:
condo
Floor plan:
Bathrooms:
2
Bedrooms:
2
Size:
686 sqft
Occupancy Date:
Jan 2027
Price, CAD
$1,261,900
Available
ROI
Want to own a unit? —
Investment Period: 5 years
Yearly Return on Investment in Year 5
20.18%
Cumulative Return on Investment in Year 5
91.93%
Property Price at the End of Year 5
$1,626,000
Deposit Schedule
$10,000 at Signing
Total up to 2.5% in 30 days
$31,548
2.5% in 180 days
$31,548
5% in 360 days
$63,095
10% on Occupancy
$126,190
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 | $65,000 | $69,000 | $73,000 | $76,000 | $80,000 | $85,000 | $89,000 | $94,000 | $98,000 | $104,000 | $833,000 |
| rent income | - | - | $18,000 | $21,000 | $22,000 | $23,000 | $24,000 | $25,000 | $26,000 | $27,000 | $185,000 |
| mortgage principal reduction | - | - | $14,000 | $16,000 | $17,000 | $18,000 | $19,000 | $20,000 | $21,000 | $22,000 | $146,000 |
| deposit interest | $2,000 | $7,000 | $162 | - | - | - | - | - | - | - | $8,000 |
| gst hst rebate | - | - | $24,000 | - | - | - | - | - | - | - | $24,000 |
| total income return | $67,000 | $76,000 | $129,000 | $114,000 | $119,000 | $125,000 | $131,000 | $138,000 | $145,000 | $152,000 | $1,196,000 |
Expense/ Investment
| Category | Y1 | Y2 | Y3 | Y4 | Y5 | Y6 | Y7 | Y8 | Y9 | Y10 | Total |
|---|---|---|---|---|---|---|---|---|---|---|---|
| deposit | $126,000 | - | $126,000 | - | - | - | - | - | - | - | $252,000 |
| remaining balance payment | - | - | - | - | - | - | - | - | - | - | - |
| closing cost | - | - | $84,000 | - | - | - | - | - | - | - | $84,000 |
| operating expense | - | - | $11,000 | $12,000 | $13,000 | $13,000 | $13,000 | $14,000 | $14,000 | $14,000 | $104,000 |
| mortgage payment | - | - | $58,000 | $63,000 | $63,000 | $63,000 | $63,000 | $63,000 | $63,000 | $63,000 | $500,000 |
| total expense investment | $126,000 | - | $279,000 | $76,000 | $76,000 | $76,000 | $76,000 | $77,000 | $77,000 | $77,000 | $941,000 |
Other
| Category | Y1 | Y2 | Y3 | Y4 | Y5 | Y6 | Y7 | Y8 | Y9 | Y10 | Total |
|---|---|---|---|---|---|---|---|---|---|---|---|
| net gain loss | -$59,068 | $76,000 | -$149,756 | $38,000 | $43,000 | $49,000 | $55,000 | $61,000 | $68,000 | $75,000 | $255,000 |
| cumulative roi | $53 | $113 | $68 | $81 | $92 | $102 | $111 | $120 | $128 | $136 | $1,000 |
Park Road Condos
Address: Toronto C09, Ontario
Price Range: $681,000 - $2,000,000
Avail. suites: 33
0—3.5 bd
329—815727 SqFt