Suite number:
1J+D
Project:
Address:
Toronto C09, Ontario
Developer:
Capital Developments
Property type:
condo
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
20.87%
Cumulative Return on Investment in Year 5
95.87%
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 | $24,000 | $25,000 | $26,000 | $27,000 | $28,000 | $192,000 |
| mortgage principal reduction | - | - | $13,000 | $14,000 | $15,000 | $16,000 | $16,000 | $17,000 | $18,000 | $19,000 | $128,000 |
| deposit interest | $1,000 | $6,000 | $441 | - | - | - | - | - | - | - | $7,000 |
| gst hst rebate | - | - | $24,000 | - | - | - | - | - | - | - | $24,000 |
| total income return | $57,000 | $64,000 | $118,000 | $101,000 | $106,000 | $111,000 | $116,000 | $122,000 | $128,000 | $134,000 | $1,056,000 |
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 | - | - | $75,000 | - | - | - | - | - | - | - | $75,000 |
| operating expense | - | - | $10,000 | $11,000 | $11,000 | $12,000 | $12,000 | $13,000 | $13,000 | $13,000 | $95,000 |
| mortgage payment | - | - | $48,000 | $52,000 | $52,000 | $52,000 | $52,000 | $52,000 | $52,000 | $52,000 | $411,000 |
| total expense investment | $107,000 | - | $239,000 | $63,000 | $63,000 | $64,000 | $64,000 | $64,000 | $65,000 | $65,000 | $795,000 |
Other
| Category | Y1 | Y2 | Y3 | Y4 | Y5 | Y6 | Y7 | Y8 | Y9 | Y10 | Total |
|---|---|---|---|---|---|---|---|---|---|---|---|
| net gain loss | -$49,987 | $64,000 | -$121,304 | $38,000 | $42,000 | $47,000 | $52,000 | $58,000 | $63,000 | $69,000 | $262,000 |
| cumulative roi | $53 | $113 | $69 | $84 | $96 | $107 | $117 | $127 | $137 | $146 | $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