Suite number:
A1-08B
Project:
Address:
Toronto E05, Ontario
Developer:
95 Developments Inc
Property type:
condo
Bathrooms:
2
Bedrooms:
1.5
Size:
563 sqft
Occupancy Date:
Jan 2027
Price, CAD
$721,900
Available
ROI
Want to own a unit? —
Investment Period: 5 years
Yearly Return on Investment in Year 5
21.07%
Cumulative Return on Investment in Year 5
99.05%
Property Price at the End of Year 5
$930,000
Deposit Schedule
$5,000 at Signing
Total up to 5% in 30 days
$36,095
2.5% in 120 days
$18,048
2.5% in 215 days
$18,048
5% on Occupancy
$36,095
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 | $37,000 | $39,000 | $42,000 | $44,000 | $46,000 | $48,000 | $51,000 | $54,000 | $56,000 | $59,000 | $476,000 |
| rent income | - | - | $18,000 | $21,000 | $21,000 | $22,000 | $23,000 | $24,000 | $25,000 | $26,000 | $182,000 |
| mortgage principal reduction | - | - | $9,000 | $10,000 | $10,000 | $11,000 | $11,000 | $12,000 | $12,000 | $13,000 | $87,000 |
| deposit interest | -$771 | $4,000 | $298 | - | - | - | - | - | - | - | $3,000 |
| gst hst rebate | - | - | $24,000 | - | - | - | - | - | - | - | $24,000 |
| total income return | $37,000 | $43,000 | $92,000 | $74,000 | $78,000 | $81,000 | $85,000 | $89,000 | $94,000 | $98,000 | $772,000 |
Expense/ Investment
| Category | Y1 | Y2 | Y3 | Y4 | Y5 | Y6 | Y7 | Y8 | Y9 | Y10 | Total |
|---|---|---|---|---|---|---|---|---|---|---|---|
| deposit | $72,000 | - | $36,000 | - | - | - | - | - | - | - | $108,000 |
| remaining balance payment | - | - | $36,000 | - | - | - | - | - | - | - | $36,000 |
| closing cost | - | - | $61,000 | - | - | - | - | - | - | - | $61,000 |
| operating expense | - | - | $7,000 | $8,000 | $8,000 | $9,000 | $9,000 | $9,000 | $10,000 | $10,000 | $71,000 |
| mortgage payment | - | - | $32,000 | $35,000 | $35,000 | $35,000 | $35,000 | $35,000 | $35,000 | $35,000 | $278,000 |
| total expense investment | $72,000 | - | $173,000 | $43,000 | $44,000 | $44,000 | $44,000 | $44,000 | $45,000 | $45,000 | $554,000 |
Other
| Category | Y1 | Y2 | Y3 | Y4 | Y5 | Y6 | Y7 | Y8 | Y9 | Y10 | Total |
|---|---|---|---|---|---|---|---|---|---|---|---|
| net gain loss | -$35,529 | $43,000 | -$80,040 | $31,000 | $34,000 | $37,000 | $41,000 | $45,000 | $49,000 | $53,000 | $218,000 |
| cumulative roi | $52 | $111 | $70 | $85 | $99 | $112 | $125 | $137 | $149 | $161 | $1,000 |
2992 Sheppard Ave East Condos
Address: Toronto E05, Ontario
Price Range: $630,000 - $955,000
Avail. suites: 11
1—3 bd
476—861 SqFt