Suite number:
Piccadilly 629
Project:
Address:
Toronto, Ontario
Developer:
Menkes Developments Ltd.
Property type:
condo
Floor plan:
Bathrooms:
2
Bedrooms:
1.5
Size:
629 sqft
Occupancy Date:
Sep 2028
Price, CAD
$980,990
Available
ROI
Want to own a unit? —
Investment Period: 5 years
Yearly Return on Investment in Year 5
22.81%
Cumulative Return on Investment in Year 5
104.97%
Property Price at the End of Year 5
$1,264,000
Deposit Schedule
$10,000 at Signing
Total up to 5% in 30 days
$49,050
2.5% in 90 days
$24,525
2.5% in 180 days
$24,525
2.5% in 540 days
$24,525
2.5% in 900 days
$24,525
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 | $51,000 | $54,000 | $56,000 | $59,000 | $62,000 | $66,000 | $69,000 | $73,000 | $77,000 | $80,000 | $647,000 |
| rent income | - | - | $2,000 | $22,000 | $23,000 | $24,000 | $25,000 | $26,000 | $27,000 | $28,000 | $178,000 |
| mortgage principal reduction | - | - | $987 | $12,000 | $13,000 | $13,000 | $14,000 | $15,000 | $15,000 | $16,000 | $100,000 |
| deposit interest | -$2,895 | $7,000 | $9,000 | - | - | - | - | - | - | - | $13,000 |
| gst hst rebate | - | - | - | $24,000 | - | - | - | - | - | - | $24,000 |
| total income return | $48,000 | $61,000 | $68,000 | $118,000 | $98,000 | $103,000 | $108,000 | $114,000 | $119,000 | $125,000 | $962,000 |
Expense/ Investment
| Category | Y1 | Y2 | Y3 | Y4 | Y5 | Y6 | Y7 | Y8 | Y9 | Y10 | Total |
|---|---|---|---|---|---|---|---|---|---|---|---|
| deposit | $98,000 | $25,000 | $74,000 | - | - | - | - | - | - | - | $196,000 |
| remaining balance payment | - | - | - | - | - | - | - | - | - | - | - |
| closing cost | - | - | $73,000 | - | - | - | - | - | - | - | $73,000 |
| operating expense | - | - | $868 | $10,000 | $11,000 | $11,000 | $11,000 | $11,000 | $12,000 | $12,000 | $79,000 |
| mortgage payment | - | - | $4,000 | $49,000 | $49,000 | $49,000 | $49,000 | $49,000 | $49,000 | $49,000 | $348,000 |
| total expense investment | $98,000 | $25,000 | $151,000 | $60,000 | $60,000 | $60,000 | $60,000 | $61,000 | $61,000 | $61,000 | $696,000 |
Other
| Category | Y1 | Y2 | Y3 | Y4 | Y5 | Y6 | Y7 | Y8 | Y9 | Y10 | Total |
|---|---|---|---|---|---|---|---|---|---|---|---|
| net gain loss | -$50,128 | $36,000 | -$82,952 | $58,000 | $38,000 | $43,000 | $48,000 | $53,000 | $58,000 | $64,000 | $266,000 |
| cumulative roi | $52 | $89 | $68 | $92 | $105 | $116 | $127 | $137 | $147 | $156 | $1,000 |
Elektra Condos
Address: Toronto, Ontario
Price Range: $594,000 - $1,271,000
Avail. suites: 17
0—3 bd
375—909 SqFt