Suite number:
904 - Hillcrest
Project:
Address:
Toronto C03, Ontario
Developer:
Worsley Urban
Property type:
condo
Floor plan:
Bathrooms:
2
Bedrooms:
2
Size:
1802 sqft
Occupancy Date:
Aug 2022
Price, CAD
$1,399,900
Available
ROI
Want to own a unit? —
Investment Period: 5 years
Yearly Return on Investment in Year 5
32.09%
Cumulative Return on Investment in Year 5
157.36%
Property Price at the End of Year 5
$1,803,000
Deposit Schedule
$5 at Signing
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 | $73,000 | $77,000 | $81,000 | $85,000 | $89,000 | $94,000 | $99,000 | $104,000 | $109,000 | $115,000 | $924,000 |
| rent income | - | - | - | - | - | - | - | - | - | - | - |
| mortgage principal reduction | $61,000 | $20,000 | $21,000 | $22,000 | $23,000 | $24,000 | $26,000 | $27,000 | $28,000 | $30,000 | $283,000 |
| deposit interest | - | - | - | - | - | - | - | - | - | - | - |
| gst hst rebate | - | - | - | - | - | - | - | - | - | - | - |
| total income return | $134,000 | $97,000 | $102,000 | $107,000 | $112,000 | $118,000 | $124,000 | $131,000 | $137,000 | $144,000 | $1,207,000 |
Expense/ Investment
| Category | Y1 | Y2 | Y3 | Y4 | Y5 | Y6 | Y7 | Y8 | Y9 | Y10 | Total |
|---|---|---|---|---|---|---|---|---|---|---|---|
| deposit | - | - | - | - | - | - | - | - | - | - | - |
| remaining balance payment | - | - | - | - | - | - | - | - | - | - | - |
| closing cost | - | - | - | - | - | - | - | - | - | - | - |
| operating expense | - | - | - | - | - | - | - | - | - | - | - |
| mortgage payment | $70,000 | $70,000 | $70,000 | $70,000 | $70,000 | $70,000 | $70,000 | $70,000 | $70,000 | $70,000 | $701,000 |
| total expense investment | $70,000 | $70,000 | $70,000 | $70,000 | $70,000 | $70,000 | $70,000 | $70,000 | $70,000 | $70,000 | $701,000 |
Other
| Category | Y1 | Y2 | Y3 | Y4 | Y5 | Y6 | Y7 | Y8 | Y9 | Y10 | Total |
|---|---|---|---|---|---|---|---|---|---|---|---|
| net gain loss | $63,000 | $27,000 | $32,000 | $37,000 | $42,000 | $48,000 | $54,000 | $61,000 | $67,000 | $74,000 | $506,000 |
| cumulative roi | $190 | $164 | $158 | $157 | $157 | $159 | $162 | $165 | $168 | $172 | $2,000 |
Eight Forty
Address: Toronto C03, Ontario
Price Range: $800,000 - $1,400,000
Avail. suites: 4
1—3.5 bd
530—1802 SqFt