Suite number:
WEST PENTHOUSE -LA BIBLIOTHEQUE
Project:
Address:
Toronto C01, Ontario
Developer:
Allied Properties
Property type:
condo
Bathrooms:
4.5
Bedrooms:
4
Size:
4264 sqft
Occupancy Date:
Sep 2025
Price, CAD
$15,224,990
Available
ROI
Want to own a unit? —
Investment Period: 5 years
Yearly Return on Investment in Year 5
18.04%
Cumulative Return on Investment in Year 5
80.53%
Property Price at the End of Year 5
$19,614,000
Deposit Schedule
$10,000 at Signing
Total up to 5% in 30 days
$761,250
5% in 120 days
$761,250
10% on Occupancy
$1,522,499
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 | $789,000 | $833,000 | $876,000 | $922,000 | $970,000 | $1,020,000 | $1,073,000 | $1,129,000 | $1,187,000 | $1,249,000 | $10,048,000 |
| rent income | $25,000 | $151,000 | $157,000 | $164,000 | $171,000 | $178,000 | $186,000 | $194,000 | $202,000 | $211,000 | $1,640,000 |
| mortgage principal reduction | $32,000 | $198,000 | $207,000 | $217,000 | $227,000 | $237,000 | $248,000 | $259,000 | $271,000 | $284,000 | $2,179,000 |
| deposit interest | $45,000 | - | - | - | - | - | - | - | - | - | $45,000 |
| gst hst rebate | $24,000 | - | - | - | - | - | - | - | - | - | $24,000 |
| total income return | $915,000 | $1,181,000 | $1,240,000 | $1,302,000 | $1,367,000 | $1,435,000 | $1,507,000 | $1,582,000 | $1,661,000 | $1,744,000 | $13,935,000 |
Expense/ Investment
| Category | Y1 | Y2 | Y3 | Y4 | Y5 | Y6 | Y7 | Y8 | Y9 | Y10 | Total |
|---|---|---|---|---|---|---|---|---|---|---|---|
| deposit | $3,045,000 | - | - | - | - | - | - | - | - | - | $3,045,000 |
| remaining balance payment | - | - | - | - | - | - | - | - | - | - | - |
| closing cost | $773,000 | - | - | - | - | - | - | - | - | - | $773,000 |
| operating expense | $18,000 | $106,000 | $109,000 | $113,000 | $116,000 | $120,000 | $124,000 | $128,000 | $132,000 | $136,000 | $1,101,000 |
| mortgage payment | $123,000 | $741,000 | $741,000 | $741,000 | $741,000 | $741,000 | $741,000 | $741,000 | $741,000 | $741,000 | $6,789,000 |
| total expense investment | $3,959,000 | $847,000 | $850,000 | $853,000 | $857,000 | $861,000 | $864,000 | $868,000 | $872,000 | $876,000 | $11,707,000 |
Other
| Category | Y1 | Y2 | Y3 | Y4 | Y5 | Y6 | Y7 | Y8 | Y9 | Y10 | Total |
|---|---|---|---|---|---|---|---|---|---|---|---|
| net gain loss | -$3,043,901 | $335,000 | $390,000 | $449,000 | $510,000 | $575,000 | $643,000 | $714,000 | $789,000 | $868,000 | $2,228,000 |
| cumulative roi | $23 | $42 | $57 | $70 | $81 | $90 | $99 | $107 | $115 | $123 | $808 |
King Toronto Condos
Address: Toronto C01, Ontario
Price Range: $1,200,000 - $15,225,000
Avail. suites: 10
0—4.5 bd
390—4264 SqFt