Suite number:
706 - B3
Project:
Address:
Toronto C01, Ontario
Developer:
Fieldgate Urban
Property type:
condo
Floor plan:
Bathrooms:
3
Bedrooms:
1
Size:
464 sqft
Occupancy Date:
Jan 2025
Price, CAD
$649,990
Available
ROI
Want to own a unit? —
Investment Period: 5 years
Yearly Return on Investment in Year 5
37.80%
Cumulative Return on Investment in Year 5
189.20%
Property Price at the End of Year 5
$838,000
Deposit Schedule
$10,000 at Signing
Total up to 10% in 9999 days
$64,999
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 | $34,000 | $36,000 | $37,000 | $39,000 | $41,000 | $44,000 | $46,000 | $48,000 | $51,000 | $53,000 | $429,000 |
| rent income | $11,000 | $12,000 | $12,000 | $13,000 | $13,000 | $14,000 | $15,000 | $15,000 | $16,000 | $16,000 | $137,000 |
| mortgage principal reduction | $8,000 | $8,000 | $9,000 | $9,000 | $10,000 | $10,000 | $11,000 | $11,000 | $12,000 | $12,000 | $100,000 |
| deposit interest | - | - | - | - | - | - | - | - | - | - | - |
| gst hst rebate | $24,000 | - | - | - | - | - | - | - | - | - | $24,000 |
| total income return | $77,000 | $56,000 | $59,000 | $61,000 | $64,000 | $68,000 | $71,000 | $75,000 | $78,000 | $82,000 | $691,000 |
Expense/ Investment
| Category | Y1 | Y2 | Y3 | Y4 | Y5 | Y6 | Y7 | Y8 | Y9 | Y10 | Total |
|---|---|---|---|---|---|---|---|---|---|---|---|
| deposit | - | - | - | - | - | - | - | - | - | - | - |
| remaining balance payment | - | - | - | - | - | - | - | - | - | - | - |
| closing cost | - | - | - | - | - | - | - | - | - | - | - |
| operating expense | $7,000 | $7,000 | $7,000 | $7,000 | $8,000 | $8,000 | $8,000 | $8,000 | $8,000 | $8,000 | $77,000 |
| mortgage payment | $33,000 | $33,000 | $33,000 | $33,000 | $33,000 | $33,000 | $33,000 | $33,000 | $33,000 | $33,000 | $326,000 |
| total expense investment | $39,000 | $40,000 | $40,000 | $40,000 | $40,000 | $40,000 | $40,000 | $41,000 | $41,000 | $41,000 | $402,000 |
Other
| Category | Y1 | Y2 | Y3 | Y4 | Y5 | Y6 | Y7 | Y8 | Y9 | Y10 | Total |
|---|---|---|---|---|---|---|---|---|---|---|---|
| net gain loss | $38,000 | $16,000 | $19,000 | $21,000 | $24,000 | $27,000 | $31,000 | $34,000 | $37,000 | $41,000 | $288,000 |
| cumulative roi | $255 | $204 | $192 | $189 | $189 | $192 | $195 | $200 | $205 | $211 | $2,000 |
The Twelve Hundred
Address: Toronto C01, Ontario
Price Range: $497,000 - $650,000
Avail. suites: 4
0—3 bd
321—819 SqFt