Suite number:
The Vonda
Project:
Address:
Toronto C14, Ontario
Developer:
Stafford Homes
Property type:
condo
Bathrooms:
2
Bedrooms:
2.5
Size:
1100 sqft
Occupancy Date:
Mar 2024
Price, CAD
$1,457,990
Available
ROI
Want to own a unit? —
Investment Period: 5 years
Yearly Return on Investment in Year 5
32.73%
Cumulative Return on Investment in Year 5
152.02%
Property Price at the End of Year 5
$1,878,000
Deposit Schedule
$5,000 at Signing
Total up to 20% in 11289 days
$291,598
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 | $76,000 | $80,000 | $84,000 | $88,000 | $93,000 | $98,000 | $103,000 | $108,000 | $114,000 | $120,000 | $962,000 |
| rent income | - | - | - | - | - | - | - | - | - | - | - |
| mortgage principal reduction | $32,000 | $20,000 | $21,000 | $22,000 | $23,000 | $24,000 | $25,000 | $27,000 | $28,000 | $29,000 | $252,000 |
| deposit interest | - | - | - | - | - | - | - | - | - | - | - |
| gst hst rebate | - | - | - | - | - | - | - | - | - | - | - |
| total income return | $107,000 | $100,000 | $105,000 | $110,000 | $116,000 | $122,000 | $128,000 | $135,000 | $141,000 | $149,000 | $1,214,000 |
Expense/ Investment
| Category | Y1 | Y2 | Y3 | Y4 | Y5 | Y6 | Y7 | Y8 | Y9 | Y10 | Total |
|---|---|---|---|---|---|---|---|---|---|---|---|
| deposit | - | - | - | - | - | - | - | - | - | - | - |
| remaining balance payment | - | - | - | - | - | - | - | - | - | - | - |
| closing cost | - | - | - | - | - | - | - | - | - | - | - |
| operating expense | - | - | - | - | - | - | - | - | - | - | - |
| mortgage payment | $71,000 | $71,000 | $71,000 | $71,000 | $71,000 | $71,000 | $71,000 | $71,000 | $71,000 | $71,000 | $709,000 |
| total expense investment | $71,000 | $71,000 | $71,000 | $71,000 | $71,000 | $71,000 | $71,000 | $71,000 | $71,000 | $71,000 | $709,000 |
Other
| Category | Y1 | Y2 | Y3 | Y4 | Y5 | Y6 | Y7 | Y8 | Y9 | Y10 | Total |
|---|---|---|---|---|---|---|---|---|---|---|---|
| net gain loss | $37,000 | $29,000 | $34,000 | $40,000 | $45,000 | $51,000 | $57,000 | $64,000 | $71,000 | $78,000 | $505,000 |
| cumulative roi | $151 | $146 | $147 | $149 | $152 | $155 | $159 | $163 | $167 | $171 | $2,000 |
181 East Condos
Address: Toronto C14, Ontario
Price Range: $873,000 - $1,458,000
Avail. suites: 8
0—3 bd
499—1282 SqFt