Suite number:
1902 City Collection
Project:
Address:
Toronto C02, Ontario
Developer:
Slate Asset Management
Property type:
condo
Bathrooms:
1
Bedrooms:
1.5
Size:
656 sqft
Occupancy Date:
Jun 2027
$1,699,900
Available
Want to own a unit? —
Investment Period: 5 years
Yearly Return on Investment in Year 5
24.17%
Cumulative Return on Investment in Year 5
109.19%
Property Price at the End of Year 5
$2,190,000
Deposit Schedule
$10,000 at Signing
Total up to 5% in 0 days
$84,995
5% in 30 days
$74,995
5% in 90 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 | - | - | $6,000 | $23,000 | $24,000 | $25,000 | $26,000 | $28,000 | $29,000 | $30,000 | $191,000 |
mortgage principal reduction | - | - | $6,000 | $24,000 | $25,000 | $26,000 | $27,000 | $28,000 | $30,000 | $31,000 | $197,000 |
deposit interest | $7,000 | $9,000 | $17,000 | - | - | - | - | - | - | - | $33,000 |
gst hst rebate | - | - | $24,000 | - | - | - | - | - | - | - | $24,000 |
total income return | $96,000 | $102,000 | $151,000 | $150,000 | $158,000 | $165,000 | $173,000 | $182,000 | $191,000 | $200,000 | $1,568,000 |
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 | - | - | $100,000 | - | - | - | - | - | - | - | $100,000 |
operating expense | - | - | $3,000 | $13,000 | $13,000 | $14,000 | $14,000 | $14,000 | $15,000 | $15,000 | $101,000 |
mortgage payment | - | - | $19,000 | $78,000 | $78,000 | $78,000 | $78,000 | $78,000 | $78,000 | $78,000 | $565,000 |
total expense investment | $170,000 | - | $293,000 | $91,000 | $91,000 | $91,000 | $92,000 | $92,000 | $93,000 | $93,000 | $1,106,000 |
Other
Category | Y1 | Y2 | Y3 | Y4 | Y5 | Y6 | Y7 | Y8 | Y9 | Y10 | Total |
---|---|---|---|---|---|---|---|---|---|---|---|
net gain loss | -$74,444 | $102,000 | -$141,977 | $60,000 | $67,000 | $74,000 | $82,000 | $90,000 | $98,000 | $107,000 | $462,000 |
cumulative roi | $56 | $116 | $82 | $97 | $109 | $120 | $130 | $140 | $148 | $157 | $1,000 |
One Delisle is the first project in Canada by one of the world’s most decorated architects, Jeanne Gang of Studio Gang. The residential condominium is in the heart of mid-town Toronto, in the neighbourhood of Yonge and St. Clair – surrounded by Canad...
Address: Toronto C02, Ontario
Price Range: $1,151,000 - $12,060,000
Avail. suites: 21
0—3.5 bd
308—3171 SqFt