Suite number:
1902 (City Collection)
Project:
Address:
Toronto C02, Ontario
Developer:
Slate Asset Management
Property type:
condo
Floor plan:
Bathrooms:
1
Bedrooms:
1.5
Size:
656 sqft
Occupancy Date:
Jun 2027
Price, CAD
$1,699,900
Available
ROI
Want to own a unit? —
Investment Period: 5 years
Yearly Return on Investment in Year 5
22.10%
Cumulative Return on Investment in Year 5
100.96%
Property Price at the End of Year 5
$2,190,000
Deposit Schedule
$10,000 at Signing
Total up to 5% in 30 days
$84,995
5% in 90 days
$84,995
5% in 747 days
$84,995
5% on Occupancy
$84,995
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 | $88,000 | $93,000 | $98,000 | $103,000 | $108,000 | $114,000 | $120,000 | $126,000 | $133,000 | $139,000 | $1,122,000 |
| rent income | - | - | $11,000 | $23,000 | $24,000 | $25,000 | $27,000 | $28,000 | $29,000 | $30,000 | $198,000 |
| mortgage principal reduction | - | - | $10,000 | $21,000 | $23,000 | $24,000 | $25,000 | $26,000 | $27,000 | $29,000 | $185,000 |
| deposit interest | $7,000 | $9,000 | $14,000 | - | - | - | - | - | - | - | $29,000 |
| gst hst rebate | - | - | $24,000 | - | - | - | - | - | - | - | $24,000 |
| total income return | $95,000 | $102,000 | $157,000 | $148,000 | $155,000 | $163,000 | $171,000 | $180,000 | $189,000 | $198,000 | $1,557,000 |
Expense/ Investment
| Category | Y1 | Y2 | Y3 | Y4 | Y5 | Y6 | Y7 | Y8 | Y9 | Y10 | Total |
|---|---|---|---|---|---|---|---|---|---|---|---|
| deposit | $170,000 | - | $170,000 | - | - | - | - | - | - | - | $340,000 |
| remaining balance payment | - | - | - | - | - | - | - | - | - | - | - |
| closing cost | - | - | $101,000 | - | - | - | - | - | - | - | $101,000 |
| operating expense | - | - | $6,000 | $13,000 | $13,000 | $13,000 | $14,000 | $14,000 | $14,000 | $15,000 | $102,000 |
| mortgage payment | - | - | $43,000 | $85,000 | $85,000 | $85,000 | $85,000 | $85,000 | $85,000 | $85,000 | $638,000 |
| total expense investment | $170,000 | - | $320,000 | $98,000 | $98,000 | $99,000 | $99,000 | $99,000 | $99,000 | $100,000 | $1,182,000 |
Other
| Category | Y1 | Y2 | Y3 | Y4 | Y5 | Y6 | Y7 | Y8 | Y9 | Y10 | Total |
|---|---|---|---|---|---|---|---|---|---|---|---|
| net gain loss | -$75,212 | $102,000 | -$163,090 | $50,000 | $57,000 | $64,000 | $72,000 | $81,000 | $89,000 | $98,000 | $375,000 |
| cumulative roi | $56 | $116 | $77 | $90 | $101 | $111 | $119 | $128 | $136 | $143 | $1,000 |
One Delisle
Address: Toronto C02, Ontario
Price Range: $1,151,000 - $11,900,000
Avail. suites: 36
0—3.5 bd
308—3171 SqFt