Suite number:
3001 0I
Project:
Address:
Toronto C08, Ontario
Developer:
Graywood Developments
Property type:
condo
Bathrooms:
1
Bedrooms:
0
Size:
346 sqft
Occupancy Date:
May 2025
Price, CAD
$569,900
Available
ROI
Want to own a unit? —
Investment Period: 5 years
Yearly Return on Investment in Year 5
16.52%
Cumulative Return on Investment in Year 5
82.28%
Property Price at the End of Year 5
$734,000
Deposit Schedule
$5,000 at Signing
Total up to 5% in 30 days
$23,495
5% in 180 days
$28,495
10% on Occupancy
$56,990
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 | $30,000 | $31,000 | $33,000 | $34,000 | $36,000 | $38,000 | $40,000 | $42,000 | $44,000 | $47,000 | $376,000 |
| rent income | $3,000 | $6,000 | $6,000 | $7,000 | $7,000 | $7,000 | $8,000 | $8,000 | $8,000 | $9,000 | $69,000 |
| mortgage principal reduction | $3,000 | $8,000 | $8,000 | $9,000 | $9,000 | $10,000 | $10,000 | $10,000 | $11,000 | $11,000 | $90,000 |
| deposit interest | $199 | - | - | - | - | - | - | - | - | - | $199 |
| gst hst rebate | $24,000 | - | - | - | - | - | - | - | - | - | $24,000 |
| total income return | $60,000 | $46,000 | $48,000 | $50,000 | $53,000 | $55,000 | $58,000 | $61,000 | $64,000 | $67,000 | $559,000 |
Expense/ Investment
| Category | Y1 | Y2 | Y3 | Y4 | Y5 | Y6 | Y7 | Y8 | Y9 | Y10 | Total |
|---|---|---|---|---|---|---|---|---|---|---|---|
| deposit | $114,000 | - | - | - | - | - | - | - | - | - | $114,000 |
| remaining balance payment | - | - | - | - | - | - | - | - | - | - | - |
| closing cost | $55,000 | - | - | - | - | - | - | - | - | - | $55,000 |
| operating expense | $2,000 | $5,000 | $5,000 | $5,000 | $5,000 | $5,000 | $6,000 | $6,000 | $6,000 | $6,000 | $52,000 |
| mortgage payment | $11,000 | $26,000 | $26,000 | $26,000 | $26,000 | $26,000 | $26,000 | $26,000 | $26,000 | $26,000 | $246,000 |
| total expense investment | $182,000 | $31,000 | $31,000 | $31,000 | $31,000 | $32,000 | $32,000 | $32,000 | $32,000 | $32,000 | $466,000 |
Other
| Category | Y1 | Y2 | Y3 | Y4 | Y5 | Y6 | Y7 | Y8 | Y9 | Y10 | Total |
|---|---|---|---|---|---|---|---|---|---|---|---|
| net gain loss | -$122,024 | $15,000 | $17,000 | $19,000 | $21,000 | $23,000 | $26,000 | $29,000 | $31,000 | $34,000 | $93,000 |
| cumulative roi | $32 | $48 | $61 | $72 | $82 | $92 | $100 | $108 | $116 | $124 | $836 |
It all starts here - a new extension of the Distillery District, modern urban living, and one of the last opportunities to own a piece of a historic neighbourhood. It’s a blank canvas. It’s upward movement. It’s a chance to write the story of tomorro...
Address: Toronto C08, Ontario
Price Range: $470,000 - $1,211,000
Avail. suites: 15
0—15 bd
263—1179 SqFt