Suite number:

1013 - Clifton

Address:
Toronto, Ontario
Developer:
Empire Communities
Property type:
condo
Floor plan:
Bathrooms:
2
Bedrooms:
2.5
Size:
756 sqft
Occupancy Date:
Mar 2025
Price, CAD
$1,249,990
Available
ROI
Want to own a unit? —
Investment Period: 5 years
Yearly Return on Investment in Year 5

31.46%

Cumulative Return on Investment in Year 5

143.84%

Property Price at the End of Year 5

$1,610,000

Deposit Schedule
$1 at Signing
Net Gain (Loss)
Get Expert Advice
Property Price Appreciation
Investment Details (10-Year Period)
Income/Return
CategoryY1Y2Y3Y4Y5Y6Y7Y8Y9Y10Total
property price appreciation$65,000$68,000$72,000$76,000$80,000$84,000$88,000$93,000$97,000$103,000$825,000
rent income-----------
mortgage principal reduction$19,000$16,000$17,000$18,000$19,000$20,000$21,000$22,000$23,000$24,000$199,000
deposit interest-----------
gst hst rebate-----------
total income return$84,000$85,000$89,000$94,000$98,000$104,000$109,000$114,000$120,000$126,000$1,024,000
Expense/ Investment
CategoryY1Y2Y3Y4Y5Y6Y7Y8Y9Y10Total
deposit-----------
remaining balance payment-----------
closing cost-----------
operating expense-----------
mortgage payment$63,000$63,000$63,000$63,000$63,000$63,000$63,000$63,000$63,000$63,000$626,000
total expense investment$63,000$63,000$63,000$63,000$63,000$63,000$63,000$63,000$63,000$63,000$626,000
Other
CategoryY1Y2Y3Y4Y5Y6Y7Y8Y9Y10Total
net gain loss$22,000$22,000$26,000$31,000$36,000$41,000$46,000$52,000$58,000$64,000$398,000
cumulative roi$135$135$137$140$144$147$151$155$159$164$1,000
Empire Quay House
Address: Toronto, Ontario
Price Range: $750,000 - $1,750,000
Avail. suites: 30
0—3.5 bd
339—1127 SqFt