Suite number:

Tower 1 - Model: A1B-563

Address:
Toronto, Ontario
Developer:
Harhay Developments
Property type:
Condo
Floor plan:
Bathrooms:
1
Bedrooms:
1
Size:
563 sqft
Balcony:
156 sqft
Occupancy Date:
Jun 2027

Description:

Tower 1 Floor Plan Model - A1B-563 1 Bed, 1 Bath

Price, CAD
$731,900
Available
ROI
Want to own a unit? —
Investment Period: 5 years
Yearly Return on Investment in Year 5

34.90%

Cumulative Return on Investment in Year 5

158.03%

Property Price at the End of Year 5

$1,017,000

Deposit Schedule
$10,000 at Signing
Total up to 5% in 30 days
$36,595
2% in 180 days
$14,638
2% in 365 days
$14,638
2% in 720 days
$14,638
2% in 900 days
$14,638
Net Gain (Loss)
Get Expert Advice
Property Price Appreciation
Investment Details (10-Year Period)
Income/Return
CategoryY1Y2Y3Y4Y5Y6Y7Y8Y9Y10Total
property price appreciation$50,000$53,000$57,000$61,000$65,000$69,000$74,000$79,000$84,000$90,000$681,000
rent income---$34,000$42,000$44,000$47,000$49,000$51,000$54,000$321,000
mortgage principal reduction---$7,000$9,000$10,000$10,000$11,000$11,000$12,000$70,000
deposit interest-$2,926$5,000$7,000$683------$9,000
gst hst rebate---$24,000------$24,000
total income return$47,000$58,000$63,000$126,000$116,000$123,000$130,000$138,000$147,000$156,000$1,105,000
Expense/ Investment
CategoryY1Y2Y3Y4Y5Y6Y7Y8Y9Y10Total
deposit$51,000$29,000$51,000-------$132,000
remaining balance payment---$15,000------$15,000
closing cost---$61,000------$61,000
operating expense---$10,000$12,000$13,000$13,000$14,000$14,000$15,000$91,000
mortgage payment---$31,000$37,000$37,000$37,000$37,000$37,000$37,000$255,000
total expense investment$51,000$29,000$51,000$116,000$50,000$50,000$50,000$51,000$51,000$52,000$553,000
Other
CategoryY1Y2Y3Y4Y5Y6Y7Y8Y9Y10Total
net gain loss-$4,533$29,000$12,000$10,000$66,000$73,000$80,000$87,000$95,000$104,000$552,000
cumulative roi$97$130$128$128$158$190$225$263$305$350$2,000
The 900 Signature Residences
Address: Toronto, Ontario
Price Range: $631,000 - $1,165,000
Avail. suites: 54
1—3 bd
476—1095 SqFt