Suite number:
1B+D-R Podium (Peony Tower Central Park Collection)
Project:
Address:
Toronto, Ontario
Developer:
Canderel Residential Inc.
Property type:
condo
Floor plan:
Bathrooms:
1
Bedrooms:
1.5
Size:
666 sqft
Occupancy Date:
Jun 2027
Price, CAD
$854,900
Available
ROI
Want to own a unit? —
Investment Period: 5 years
Yearly Return on Investment in Year 5
20.31%
Cumulative Return on Investment in Year 5
96.17%
Property Price at the End of Year 5
$1,101,000
Deposit Schedule
$10,000 at Signing
Total up to 5% in 30 days
$42,745
5% in 120 days
$42,745
10% on Occupancy
$85,490
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 | $44,000 | $47,000 | $49,000 | $52,000 | $54,000 | $57,000 | $60,000 | $63,000 | $67,000 | $70,000 | $564,000 |
| rent income | - | $8,000 | $24,000 | $25,000 | $26,000 | $27,000 | $28,000 | $29,000 | $30,000 | $32,000 | $227,000 |
| mortgage principal reduction | - | $3,000 | $11,000 | $11,000 | $12,000 | $12,000 | $13,000 | $14,000 | $14,000 | $15,000 | $105,000 |
| deposit interest | $3,000 | $3,000 | - | - | - | - | - | - | - | - | $6,000 |
| gst hst rebate | - | $24,000 | - | - | - | - | - | - | - | - | $24,000 |
| total income return | $47,000 | $85,000 | $84,000 | $88,000 | $92,000 | $96,000 | $101,000 | $106,000 | $111,000 | $117,000 | $927,000 |
Expense/ Investment
| Category | Y1 | Y2 | Y3 | Y4 | Y5 | Y6 | Y7 | Y8 | Y9 | Y10 | Total |
|---|---|---|---|---|---|---|---|---|---|---|---|
| deposit | $85,000 | $85,000 | - | - | - | - | - | - | - | - | $171,000 |
| remaining balance payment | - | - | - | - | - | - | - | - | - | - | - |
| closing cost | - | $68,000 | - | - | - | - | - | - | - | - | $68,000 |
| operating expense | - | $3,000 | $10,000 | $10,000 | $11,000 | $11,000 | $11,000 | $11,000 | $12,000 | $12,000 | $92,000 |
| mortgage payment | - | $14,000 | $43,000 | $43,000 | $43,000 | $43,000 | $43,000 | $43,000 | $43,000 | $43,000 | $357,000 |
| total expense investment | $85,000 | $171,000 | $53,000 | $53,000 | $54,000 | $54,000 | $54,000 | $54,000 | $55,000 | $55,000 | $688,000 |
Other
| Category | Y1 | Y2 | Y3 | Y4 | Y5 | Y6 | Y7 | Y8 | Y9 | Y10 | Total |
|---|---|---|---|---|---|---|---|---|---|---|---|
| net gain loss | -$38,178 | -$85,854 | $30,000 | $34,000 | $38,000 | $43,000 | $47,000 | $52,000 | $57,000 | $62,000 | $239,000 |
| cumulative roi | $55 | $52 | $68 | $83 | $96 | $109 | $120 | $132 | $143 | $155 | $1,000 |
Forêt
Address: Toronto, Ontario
Price Range: $600,000 - $1,590,000
Avail. suites: 42
0—3.5 bd
332—1923 SqFt