Suite number:
326 3B D
Project:
Address:
Toronto C08, Ontario
Developer:
Graywood Developments
Property type:
condo
Bathrooms:
2
Bedrooms:
3.5
Size:
1179 sqft
Occupancy Date:
May 2025
Price, CAD
$1,210,900
Available
ROI
Want to own a unit? —
Investment Period: 5 years
Yearly Return on Investment in Year 5
21.82%
Cumulative Return on Investment in Year 5
102.57%
Property Price at the End of Year 5
$1,560,000
Deposit Schedule
$5,000 at Signing
Total up to 5% in 30 days
$55,545
5% in 180 days
$60,545
10% on Occupancy
$121,090
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 | $63,000 | $66,000 | $70,000 | $73,000 | $77,000 | $81,000 | $85,000 | $90,000 | $94,000 | $99,000 | $799,000 |
| rent income | $17,000 | $42,000 | $44,000 | $46,000 | $48,000 | $50,000 | $52,000 | $54,000 | $57,000 | $59,000 | $469,000 |
| mortgage principal reduction | $7,000 | $17,000 | $18,000 | $19,000 | $20,000 | $20,000 | $21,000 | $22,000 | $23,000 | $24,000 | $191,000 |
| deposit interest | $423 | - | - | - | - | - | - | - | - | - | $423 |
| gst hst rebate | $24,000 | - | - | - | - | - | - | - | - | - | $24,000 |
| total income return | $111,000 | $126,000 | $132,000 | $138,000 | $144,000 | $151,000 | $159,000 | $166,000 | $174,000 | $182,000 | $1,483,000 |
Expense/ Investment
| Category | Y1 | Y2 | Y3 | Y4 | Y5 | Y6 | Y7 | Y8 | Y9 | Y10 | Total |
|---|---|---|---|---|---|---|---|---|---|---|---|
| deposit | $242,000 | - | - | - | - | - | - | - | - | - | $242,000 |
| remaining balance payment | - | - | - | - | - | - | - | - | - | - | - |
| closing cost | $80,000 | - | - | - | - | - | - | - | - | - | $80,000 |
| operating expense | $7,000 | $16,000 | $17,000 | $17,000 | $18,000 | $18,000 | $19,000 | $20,000 | $20,000 | $21,000 | $174,000 |
| mortgage payment | $23,000 | $55,000 | $55,000 | $55,000 | $55,000 | $55,000 | $55,000 | $55,000 | $55,000 | $55,000 | $523,000 |
| total expense investment | $352,000 | $72,000 | $72,000 | $73,000 | $73,000 | $74,000 | $75,000 | $75,000 | $76,000 | $76,000 | $1,019,000 |
Other
| Category | Y1 | Y2 | Y3 | Y4 | Y5 | Y6 | Y7 | Y8 | Y9 | Y10 | Total |
|---|---|---|---|---|---|---|---|---|---|---|---|
| net gain loss | -$240,912 | $54,000 | $59,000 | $65,000 | $71,000 | $77,000 | $84,000 | $91,000 | $98,000 | $106,000 | $464,000 |
| cumulative roi | $28 | $49 | $68 | $86 | $103 | $119 | $135 | $152 | $168 | $185 | $1,000 |
It all starts here - a new extension of the Distillery District, modern urban living, and one of the last opportunities to own a piece of a historic neighbourhood. It’s a blank canvas. It’s upward movement. It’s a chance to write the story of tomorro...
Address: Toronto C08, Ontario
Price Range: $470,000 - $1,211,000
Avail. suites: 15
0—15 bd
263—1179 SqFt