Suite number:
202
Project:
Address:
Toronto, Ontario
Developer:
Curated Properties
Property type:
2B+D
Floor plan:
Bathrooms:
2
Bedrooms:
2
Size:
894 sqft
Balcony:
50 sqft
Occupancy Date:
Jun 2027
Price, CAD
$1,099,900
Available
ROI
Want to own a unit? —
Investment Period: 5 years
Yearly Return on Investment in Year 5
34.41%
Cumulative Return on Investment in Year 5
153.07%
Property Price at the End of Year 5
$1,528,000
Deposit Schedule
$10,000 at Signing
Total up to 5% in 30 days
$44,995
2.5% in 120 days
$27,498
2.5% in 270 days
$27,498
2.5% in 540 days
$27,498
2.5% in 720 days
$27,498
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 | $75,000 | $80,000 | $85,000 | $91,000 | $97,000 | $104,000 | $111,000 | $119,000 | $127,000 | $135,000 | $1,023,000 |
| rent income | - | - | $4,000 | $43,000 | $45,000 | $46,000 | $48,000 | $50,000 | $52,000 | $54,000 | $342,000 |
| mortgage principal reduction | - | - | $1,000 | $13,000 | $14,000 | $15,000 | $15,000 | $16,000 | $17,000 | $18,000 | $109,000 |
| deposit interest | -$3,335 | $10,000 | $7,000 | - | - | - | - | - | - | - | $14,000 |
| gst hst rebate | - | - | - | $24,000 | - | - | - | - | - | - | $24,000 |
| total income return | $71,000 | $90,000 | $97,000 | $171,000 | $156,000 | $165,000 | $175,000 | $185,000 | $196,000 | $207,000 | $1,513,000 |
Expense/ Investment
| Category | Y1 | Y2 | Y3 | Y4 | Y5 | Y6 | Y7 | Y8 | Y9 | Y10 | Total |
|---|---|---|---|---|---|---|---|---|---|---|---|
| deposit | $110,000 | $55,000 | $55,000 | - | - | - | - | - | - | - | $220,000 |
| remaining balance payment | - | - | - | - | - | - | - | - | - | - | - |
| closing cost | - | - | $64,000 | - | - | - | - | - | - | - | $64,000 |
| operating expense | - | - | $1,000 | $14,000 | $15,000 | $15,000 | $16,000 | $16,000 | $17,000 | $17,000 | $111,000 |
| mortgage payment | - | - | $5,000 | $56,000 | $56,000 | $56,000 | $56,000 | $56,000 | $56,000 | $56,000 | $397,000 |
| total expense investment | $110,000 | $55,000 | $125,000 | $70,000 | $71,000 | $71,000 | $72,000 | $72,000 | $73,000 | $73,000 | $792,000 |
Other
| Category | Y1 | Y2 | Y3 | Y4 | Y5 | Y6 | Y7 | Y8 | Y9 | Y10 | Total |
|---|---|---|---|---|---|---|---|---|---|---|---|
| net gain loss | -$38,746 | $35,000 | -$27,695 | $101,000 | $85,000 | $94,000 | $103,000 | $113,000 | $123,000 | $134,000 | $721,000 |
| cumulative roi | $68 | $98 | $94 | $129 | $153 | $176 | $199 | $222 | $246 | $270 | $2,000 |
Centered on transit and surrounded by the lake and urban landmark amenities, 8 Temple is a place for first-time buyers to grow, and young urban families to grow into. It offers a range of spacious, well-thought-out suites designed by awar...
Address: Toronto, Ontario
Price Range: $710,000 - $1,750,000
Avail. suites: 21
1—3 bd
489—1238 SqFt