Suite number:
220
Project:
Address:
Toronto, Ontario
Developer:
Curated Properties
Property type:
1B
Floor plan:
Bathrooms:
1
Bedrooms:
1
Size:
527 sqft
Balcony:
55 sqft
Occupancy Date:
Jun 2027
Price, CAD
$719,900
Available
ROI
Want to own a unit? —
Investment Period: 5 years
Yearly Return on Investment in Year 5
37.81%
Cumulative Return on Investment in Year 5
172.51%
Property Price at the End of Year 5
$1,000,000
Deposit Schedule
$10,000 at Signing
Total up to 5% in 30 days
$35,995
2.5% in 120 days
$17,998
2.5% in 270 days
$17,998
2.5% in 540 days
$17,998
2.5% in 720 days
$17,998
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 | $49,000 | $52,000 | $56,000 | $60,000 | $64,000 | $68,000 | $73,000 | $78,000 | $83,000 | $88,000 | $670,000 |
| rent income | - | - | $4,000 | $44,000 | $46,000 | $48,000 | $50,000 | $52,000 | $54,000 | $56,000 | $354,000 |
| mortgage principal reduction | - | - | $705 | $9,000 | $9,000 | $10,000 | $10,000 | $11,000 | $11,000 | $12,000 | $71,000 |
| deposit interest | -$2,183 | $7,000 | $5,000 | - | - | - | - | - | - | - | $9,000 |
| gst hst rebate | - | - | - | $24,000 | - | - | - | - | - | - | $24,000 |
| total income return | $47,000 | $59,000 | $65,000 | $137,000 | $119,000 | $126,000 | $133,000 | $140,000 | $148,000 | $156,000 | $1,129,000 |
Expense/ Investment
| Category | Y1 | Y2 | Y3 | Y4 | Y5 | Y6 | Y7 | Y8 | Y9 | Y10 | Total |
|---|---|---|---|---|---|---|---|---|---|---|---|
| deposit | $72,000 | $36,000 | $36,000 | - | - | - | - | - | - | - | $144,000 |
| remaining balance payment | - | - | - | - | - | - | - | - | - | - | - |
| closing cost | - | - | $54,000 | - | - | - | - | - | - | - | $54,000 |
| operating expense | - | - | $850 | $10,000 | $11,000 | $11,000 | $11,000 | $12,000 | $12,000 | $12,000 | $80,000 |
| mortgage payment | - | - | $3,000 | $37,000 | $37,000 | $37,000 | $37,000 | $37,000 | $37,000 | $37,000 | $260,000 |
| total expense investment | $72,000 | $36,000 | $94,000 | $47,000 | $47,000 | $48,000 | $48,000 | $48,000 | $49,000 | $49,000 | $538,000 |
Other
| Category | Y1 | Y2 | Y3 | Y4 | Y5 | Y6 | Y7 | Y8 | Y9 | Y10 | Total |
|---|---|---|---|---|---|---|---|---|---|---|---|
| net gain loss | -$25,360 | $23,000 | -$29,344 | $90,000 | $72,000 | $78,000 | $85,000 | $92,000 | $99,000 | $107,000 | $591,000 |
| cumulative roi | $68 | $98 | $88 | $135 | $173 | $213 | $256 | $303 | $354 | $410 | $2,000 |
8 Temple
Address: Toronto, Ontario
Price Range: $710,000 - $1,750,000
Avail. suites: 21
1—3 bd
489—1238 SqFt