Suite number:
105
Project:
Address:
Toronto E06, Ontario
Developer:
Diamond Kilmer Developments
Property type:
condo
Floor plan:
Bathrooms:
1
Bedrooms:
0
Size:
420 sqft
Occupancy Date:
Jun 2028
Price, CAD
$546,900
Available
ROI
Want to own a unit? —
Investment Period: 5 years
Yearly Return on Investment in Year 5
21.49%
Cumulative Return on Investment in Year 5
103.65%
Property Price at the End of Year 5
$705,000
Deposit Schedule
$10,000 at Signing
Total up to 5% in 30 days
$27,345
0% in 78 days
$1,000
5% in 108 days
$27,345
10% on Occupancy
$54,690
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 | $28,000 | $30,000 | $31,000 | $33,000 | $35,000 | $37,000 | $39,000 | $41,000 | $43,000 | $45,000 | $361,000 |
| rent income | - | - | - | $4,000 | $8,000 | $8,000 | $8,000 | $9,000 | $9,000 | $9,000 | $55,000 |
| mortgage principal reduction | - | - | - | $4,000 | $7,000 | $7,000 | $8,000 | $8,000 | $8,000 | $9,000 | $51,000 |
| deposit interest | $2,000 | $3,000 | $3,000 | $1,000 | - | - | - | - | - | - | $9,000 |
| gst hst rebate | - | - | - | $24,000 | - | - | - | - | - | - | $24,000 |
| total income return | $30,000 | $33,000 | $34,000 | $66,000 | $49,000 | $52,000 | $54,000 | $57,000 | $60,000 | $63,000 | $500,000 |
Expense/ Investment
| Category | Y1 | Y2 | Y3 | Y4 | Y5 | Y6 | Y7 | Y8 | Y9 | Y10 | Total |
|---|---|---|---|---|---|---|---|---|---|---|---|
| deposit | $56,000 | - | - | $55,000 | - | - | - | - | - | - | $110,000 |
| remaining balance payment | - | - | - | - | - | - | - | - | - | - | - |
| closing cost | - | - | - | $55,000 | - | - | - | - | - | - | $55,000 |
| operating expense | - | - | - | $3,000 | $6,000 | $6,000 | $6,000 | $6,000 | $6,000 | $7,000 | $41,000 |
| mortgage payment | - | - | - | $16,000 | $27,000 | $27,000 | $27,000 | $27,000 | $27,000 | $27,000 | $180,000 |
| total expense investment | $56,000 | - | - | $129,000 | $33,000 | $33,000 | $34,000 | $34,000 | $34,000 | $34,000 | $387,000 |
Other
| Category | Y1 | Y2 | Y3 | Y4 | Y5 | Y6 | Y7 | Y8 | Y9 | Y10 | Total |
|---|---|---|---|---|---|---|---|---|---|---|---|
| net gain loss | -$25,277 | $33,000 | $34,000 | -$62,970 | $16,000 | $18,000 | $21,000 | $23,000 | $26,000 | $29,000 | $113,000 |
| cumulative roi | $55 | $114 | $175 | $95 | $104 | $112 | $119 | $126 | $133 | $139 | $1,000 |
Birchley Park
Address: Toronto E06, Ontario
Price Range: $532,000 - $989,000
Avail. suites: 24
0—3 bd
374—951 SqFt