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
Price, CAD
$1,699,900
Available
ROI
Want to own a unit? —
Investment Period: 5 years
Yearly Return on Investment in Year 5
22.83%
Cumulative Return on Investment in Year 5
104.03%
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
$84,995
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 | - | - | $10,000 | $23,000 | $24,000 | $25,000 | $27,000 | $28,000 | $29,000 | $30,000 | $196,000 |
| mortgage principal reduction | - | - | $9,000 | $22,000 | $23,000 | $24,000 | $26,000 | $27,000 | $28,000 | $29,000 | $189,000 |
| deposit interest | $7,000 | $9,000 | $15,000 | - | - | - | - | - | - | - | $31,000 |
| gst hst rebate | - | - | $24,000 | - | - | - | - | - | - | - | $24,000 |
| total income return | $96,000 | $102,000 | $155,000 | $149,000 | $156,000 | $164,000 | $172,000 | $181,000 | $189,000 | $199,000 | $1,562,000 |
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 | - | - | $5,000 | $13,000 | $13,000 | $14,000 | $14,000 | $15,000 | $15,000 | $15,000 | $104,000 |
| mortgage payment | - | - | $34,000 | $83,000 | $83,000 | $83,000 | $83,000 | $83,000 | $83,000 | $83,000 | $613,000 |
| total expense investment | $170,000 | - | $310,000 | $96,000 | $96,000 | $96,000 | $97,000 | $97,000 | $98,000 | $98,000 | $1,157,000 |
Other
| Category | Y1 | Y2 | Y3 | Y4 | Y5 | Y6 | Y7 | Y8 | Y9 | Y10 | Total |
|---|---|---|---|---|---|---|---|---|---|---|---|
| net gain loss | -$74,432 | $102,000 | -$154,494 | $53,000 | $60,000 | $68,000 | $75,000 | $83,000 | $92,000 | $101,000 | $405,000 |
| cumulative roi | $56 | $116 | $79 | $93 | $104 | $114 | $123 | $132 | $140 | $148 | $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