Suite number:
Tower 1 - Model - A1B-491B
Project:
Address:
Toronto, Ontario
Developer:
Harhay Developments
Property type:
Condo
Floor plan:
Bathrooms:
1
Bedrooms:
1
Size:
491 sqft
Balcony:
99 sqft
Occupancy Date:
Jun 2027
Description:
Tower 1 Floor Plan Model - A1B-491B 1 Bed - 1 Bath 491 sq ft Interior 99 sq ft Balcony
Price, CAD
$630,900
Available
ROI
Want to own a unit? —
Investment Period: 5 years
Yearly Return on Investment in Year 5
34.19%
Cumulative Return on Investment in Year 5
156.59%
Property Price at the End of Year 5
$876,000
Deposit Schedule
$10,000 at Signing
Total up to 5% in 30 days
$31,545
2% in 180 days
$12,618
2% in 365 days
$12,618
2% in 720 days
$12,618
2% in 900 days
$12,618
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 | $43,000 | $46,000 | $49,000 | $52,000 | $56,000 | $60,000 | $64,000 | $68,000 | $73,000 | $78,000 | $587,000 |
| rent income | - | - | - | $29,000 | $37,000 | $39,000 | $41,000 | $43,000 | $45,000 | $47,000 | $280,000 |
| mortgage principal reduction | - | - | - | $6,000 | $8,000 | $8,000 | $9,000 | $9,000 | $10,000 | $10,000 | $60,000 |
| deposit interest | -$2,522 | $4,000 | $6,000 | $589 | - | - | - | - | - | - | $8,000 |
| gst hst rebate | - | - | - | $24,000 | - | - | - | - | - | - | $24,000 |
| total income return | $40,000 | $50,000 | $55,000 | $113,000 | $101,000 | $107,000 | $113,000 | $120,000 | $127,000 | $135,000 | $959,000 |
Expense/ Investment
| Category | Y1 | Y2 | Y3 | Y4 | Y5 | Y6 | Y7 | Y8 | Y9 | Y10 | Total |
|---|---|---|---|---|---|---|---|---|---|---|---|
| deposit | $44,000 | $25,000 | $44,000 | - | - | - | - | - | - | - | $114,000 |
| remaining balance payment | - | - | - | $13,000 | - | - | - | - | - | - | $13,000 |
| closing cost | - | - | - | $57,000 | - | - | - | - | - | - | $57,000 |
| operating expense | - | - | - | $9,000 | $11,000 | $11,000 | $11,000 | $12,000 | $12,000 | $13,000 | $79,000 |
| mortgage payment | - | - | - | $27,000 | $32,000 | $32,000 | $32,000 | $32,000 | $32,000 | $32,000 | $220,000 |
| total expense investment | $44,000 | $25,000 | $44,000 | $105,000 | $43,000 | $43,000 | $44,000 | $44,000 | $44,000 | $45,000 | $481,000 |
Other
| Category | Y1 | Y2 | Y3 | Y4 | Y5 | Y6 | Y7 | Y8 | Y9 | Y10 | Total |
|---|---|---|---|---|---|---|---|---|---|---|---|
| net gain loss | -$3,907 | $25,000 | $10,000 | $8,000 | $58,000 | $63,000 | $69,000 | $76,000 | $83,000 | $90,000 | $477,000 |
| cumulative roi | $97 | $130 | $128 | $127 | $157 | $188 | $223 | $261 | $302 | $347 | $2,000 |
The 900 Signature Residences
Address: Toronto, Ontario
Price Range: $631,000 - $1,165,000
Avail. suites: 54
1—3 bd
476—1095 SqFt