Suite number:
1J+D
Project:
Address:
Toronto C09, Ontario
Developer:
Capital Developments
Property type:
condo
Floor plan:
Bathrooms:
1
Bedrooms:
1.5
Size:
595 sqft
Occupancy Date:
Jan 2027
Price, CAD
$1,067,900
Available
ROI
Want to own a unit? —
Investment Period: 5 years
Yearly Return on Investment in Year 5
20.41%
Cumulative Return on Investment in Year 5
93.89%
Property Price at the End of Year 5
$1,376,000
Deposit Schedule
$10,000 at Signing
Total up to 2.5% in 30 days
$26,698
2.5% in 180 days
$26,698
5% in 360 days
$53,395
10% on Occupancy
$106,790
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 | $55,000 | $58,000 | $61,000 | $65,000 | $68,000 | $72,000 | $75,000 | $79,000 | $83,000 | $88,000 | $705,000 |
| rent income | - | - | $19,000 | $22,000 | $23,000 | $23,000 | $25,000 | $26,000 | $27,000 | $28,000 | $191,000 |
| mortgage principal reduction | - | - | $12,000 | $14,000 | $14,000 | $15,000 | $16,000 | $17,000 | $17,000 | $18,000 | $124,000 |
| deposit interest | $1,000 | $6,000 | $137 | - | - | - | - | - | - | - | $7,000 |
| gst hst rebate | - | - | $24,000 | - | - | - | - | - | - | - | $24,000 |
| total income return | $57,000 | $64,000 | $117,000 | $100,000 | $105,000 | $110,000 | $116,000 | $121,000 | $127,000 | $134,000 | $1,051,000 |
Expense/ Investment
| Category | Y1 | Y2 | Y3 | Y4 | Y5 | Y6 | Y7 | Y8 | Y9 | Y10 | Total |
|---|---|---|---|---|---|---|---|---|---|---|---|
| deposit | $107,000 | - | $107,000 | - | - | - | - | - | - | - | $214,000 |
| remaining balance payment | - | - | - | - | - | - | - | - | - | - | - |
| closing cost | - | - | $76,000 | - | - | - | - | - | - | - | $76,000 |
| operating expense | - | - | $10,000 | $11,000 | $11,000 | $12,000 | $12,000 | $12,000 | $12,000 | $13,000 | $92,000 |
| mortgage payment | - | - | $49,000 | $53,000 | $53,000 | $53,000 | $53,000 | $53,000 | $53,000 | $53,000 | $423,000 |
| total expense investment | $107,000 | - | $242,000 | $64,000 | $65,000 | $65,000 | $65,000 | $66,000 | $66,000 | $66,000 | $805,000 |
Other
| Category | Y1 | Y2 | Y3 | Y4 | Y5 | Y6 | Y7 | Y8 | Y9 | Y10 | Total |
|---|---|---|---|---|---|---|---|---|---|---|---|
| net gain loss | -$49,987 | $64,000 | -$125,162 | $36,000 | $40,000 | $45,000 | $50,000 | $56,000 | $62,000 | $68,000 | $245,000 |
| cumulative roi | $53 | $113 | $68 | $82 | $94 | $105 | $115 | $124 | $133 | $142 | $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