Suite number:
PRINCETON (Bespoke Collection)
Project:
Address:
Toronto C03, Ontario
Developer:
Camrost Felcorp
Property type:
condo
Floor plan:
Bathrooms:
2
Bedrooms:
2.5
Size:
2482 sqft
Occupancy Date:
Jan 2027
Price, CAD
$4,974,900
Available
ROI
Want to own a unit? —
Investment Period: 5 years
Yearly Return on Investment in Year 5
20.21%
Cumulative Return on Investment in Year 5
90.41%
Property Price at the End of Year 5
$6,410,000
Deposit Schedule
$10,000 at Signing
Total up to 5% in 30 days
$248,745
5% in 148 days
$248,745
5% in 482 days
$248,745
5% on Occupancy
$248,745
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 | $259,000 | $272,000 | $286,000 | $301,000 | $317,000 | $333,000 | $351,000 | $369,000 | $388,000 | $408,000 | $3,284,000 |
| rent income | - | $43,000 | $89,000 | $92,000 | $96,000 | $100,000 | $105,000 | $109,000 | $114,000 | $119,000 | $868,000 |
| mortgage principal reduction | - | $30,000 | $63,000 | $66,000 | $69,000 | $72,000 | $76,000 | $80,000 | $84,000 | $88,000 | $628,000 |
| deposit interest | $15,000 | $24,000 | - | - | - | - | - | - | - | - | $39,000 |
| gst hst rebate | - | $24,000 | - | - | - | - | - | - | - | - | $24,000 |
| total income return | $274,000 | $394,000 | $438,000 | $459,000 | $482,000 | $506,000 | $531,000 | $558,000 | $586,000 | $615,000 | $4,843,000 |
Expense/ Investment
| Category | Y1 | Y2 | Y3 | Y4 | Y5 | Y6 | Y7 | Y8 | Y9 | Y10 | Total |
|---|---|---|---|---|---|---|---|---|---|---|---|
| deposit | $497,000 | $497,000 | - | - | - | - | - | - | - | - | $995,000 |
| remaining balance payment | - | - | - | - | - | - | - | - | - | - | - |
| closing cost | - | $262,000 | - | - | - | - | - | - | - | - | $262,000 |
| operating expense | - | $22,000 | $44,000 | $45,000 | $46,000 | $47,000 | $48,000 | $49,000 | $50,000 | $52,000 | $404,000 |
| mortgage payment | - | $125,000 | $249,000 | $249,000 | $249,000 | $249,000 | $249,000 | $249,000 | $249,000 | $249,000 | $2,118,000 |
| total expense investment | $497,000 | $906,000 | $293,000 | $294,000 | $295,000 | $296,000 | $297,000 | $298,000 | $300,000 | $301,000 | $3,778,000 |
Other
| Category | Y1 | Y2 | Y3 | Y4 | Y5 | Y6 | Y7 | Y8 | Y9 | Y10 | Total |
|---|---|---|---|---|---|---|---|---|---|---|---|
| net gain loss | -$223,767 | -$512,401 | $145,000 | $165,000 | $187,000 | $210,000 | $234,000 | $259,000 | $286,000 | $314,000 | $1,064,000 |
| cumulative roi | $55 | $48 | $65 | $78 | $90 | $101 | $111 | $121 | $130 | $139 | $939 |
Raglan House
Address: Toronto C03, Ontario
Price Range: $855,000 - $4,975,000
Avail. suites: 10
1—2.5 bd
454—2482 SqFt