Suite number:
PH-X - Keating
Project:
Address:
Toronto C08, Ontario
Developer:
Broccolini
Property type:
condo
Floor plan:
Bathrooms:
3
Bedrooms:
3
Size:
1224 sqft
Occupancy Date:
Jan 2024
Price, CAD
$1,960,990
Available
ROI
Want to own a unit? —
Investment Period: 5 years
Yearly Return on Investment in Year 5
31.63%
Cumulative Return on Investment in Year 5
147.49%
Property Price at the End of Year 5
$2,526,000
Deposit Schedule
$10,000 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 | $102,000 | $107,000 | $113,000 | $119,000 | $125,000 | $131,000 | $138,000 | $145,000 | $153,000 | $161,000 | $1,294,000 |
| rent income | - | - | - | - | - | - | - | - | - | - | - |
| mortgage principal reduction | $45,000 | $26,000 | $28,000 | $29,000 | $30,000 | $32,000 | $33,000 | $35,000 | $37,000 | $39,000 | $335,000 |
| deposit interest | - | - | - | - | - | - | - | - | - | - | - |
| gst hst rebate | - | - | - | - | - | - | - | - | - | - | - |
| total income return | $147,000 | $134,000 | $141,000 | $148,000 | $155,000 | $163,000 | $172,000 | $180,000 | $190,000 | $199,000 | $1,629,000 |
Expense/ Investment
| Category | Y1 | Y2 | Y3 | Y4 | Y5 | Y6 | Y7 | Y8 | Y9 | Y10 | Total |
|---|---|---|---|---|---|---|---|---|---|---|---|
| deposit | - | - | - | - | - | - | - | - | - | - | - |
| remaining balance payment | - | - | - | - | - | - | - | - | - | - | - |
| closing cost | - | - | - | - | - | - | - | - | - | - | - |
| operating expense | - | - | - | - | - | - | - | - | - | - | - |
| mortgage payment | $98,000 | $98,000 | $98,000 | $98,000 | $98,000 | $98,000 | $98,000 | $98,000 | $98,000 | $98,000 | $982,000 |
| total expense investment | $98,000 | $98,000 | $98,000 | $98,000 | $98,000 | $98,000 | $98,000 | $98,000 | $98,000 | $98,000 | $982,000 |
Other
| Category | Y1 | Y2 | Y3 | Y4 | Y5 | Y6 | Y7 | Y8 | Y9 | Y10 | Total |
|---|---|---|---|---|---|---|---|---|---|---|---|
| net gain loss | $49,000 | $35,000 | $42,000 | $50,000 | $57,000 | $65,000 | $73,000 | $82,000 | $92,000 | $101,000 | $647,000 |
| cumulative roi | $150 | $143 | $143 | $145 | $147 | $151 | $154 | $158 | $162 | $166 | $2,000 |
River & Fifth Condos
Address: Toronto C08, Ontario
Price Range: $470,000 - $2,278,000
Avail. suites: 19
0—3.5 bd
347—1444 SqFt