Suite number:
1702 - Astaire
Project:
Address:
Toronto, Ontario
Developer:
Camrost Felcorp
Property type:
condo
Floor plan:
Bathrooms:
2.5
Bedrooms:
2
Size:
997 sqft
Occupancy Date:
Sep 2025
Price, CAD
$1,409,900
Available
ROI
Want to own a unit? —
Investment Period: 5 years
Yearly Return on Investment in Year 5
17.61%
Cumulative Return on Investment in Year 5
83.02%
Property Price at the End of Year 5
$1,816,000
Deposit Schedule
$10,000 at Signing
Total up to 2.5% in 30 days
$35,248
17.5% on Occupancy
$246,733
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 | $90,000 | $94,000 | $99,000 | $105,000 | $110,000 | $116,000 | $930,000 |
| rent income | $22,000 | $30,000 | $31,000 | $33,000 | $34,000 | $35,000 | $37,000 | $39,000 | $40,000 | $42,000 | $343,000 |
| mortgage principal reduction | $13,000 | $18,000 | $19,000 | $20,000 | $21,000 | $22,000 | $23,000 | $24,000 | $25,000 | $26,000 | $211,000 |
| deposit interest | $298 | - | - | - | - | - | - | - | - | - | $298 |
| gst hst rebate | $24,000 | - | - | - | - | - | - | - | - | - | $24,000 |
| total income return | $132,000 | $125,000 | $131,000 | $138,000 | $145,000 | $152,000 | $159,000 | $167,000 | $175,000 | $184,000 | $1,508,000 |
Expense/ Investment
| Category | Y1 | Y2 | Y3 | Y4 | Y5 | Y6 | Y7 | Y8 | Y9 | Y10 | Total |
|---|---|---|---|---|---|---|---|---|---|---|---|
| deposit | $282,000 | - | - | - | - | - | - | - | - | - | $282,000 |
| remaining balance payment | - | - | - | - | - | - | - | - | - | - | - |
| closing cost | $90,000 | - | - | - | - | - | - | - | - | - | $90,000 |
| operating expense | $11,000 | $15,000 | $16,000 | $16,000 | $17,000 | $17,000 | $17,000 | $18,000 | $18,000 | $19,000 | $164,000 |
| mortgage payment | $53,000 | $71,000 | $71,000 | $71,000 | $71,000 | $71,000 | $71,000 | $71,000 | $71,000 | $71,000 | $688,000 |
| total expense investment | $436,000 | $86,000 | $86,000 | $87,000 | $87,000 | $87,000 | $88,000 | $88,000 | $89,000 | $89,000 | $1,224,000 |
Other
| Category | Y1 | Y2 | Y3 | Y4 | Y5 | Y6 | Y7 | Y8 | Y9 | Y10 | Total |
|---|---|---|---|---|---|---|---|---|---|---|---|
| net gain loss | -$304,023 | $39,000 | $45,000 | $51,000 | $57,000 | $64,000 | $71,000 | $79,000 | $87,000 | $95,000 | $284,000 |
| cumulative roi | $27 | $44 | $59 | $71 | $83 | $94 | $104 | $114 | $123 | $133 | $852 |
The Frederick Condominiums
Address: Toronto, Ontario
Price Range: $660,000 - $2,030,000
Avail. suites: 36
0—2.5 bd
385—1350 SqFt