Suite number:
Q458
Project:
Address:
Toronto C01, Ontario
Developer:
Lifetime Developments
Property type:
condo
Floor plan:
Bathrooms:
1
Bedrooms:
1
Size:
458 sqft
Occupancy Date:
Jan 2029
Price, CAD
$795,900
Available
ROI
Want to own a unit? —
Investment Period: 5 years
Yearly Return on Investment in Year 5
35.06%
Cumulative Return on Investment in Year 5
116.29%
Property Price at the End of Year 5
$1,025,000
Deposit Schedule
$10,000 at Signing
Total up to 2.5% in 30 days
$19,898
2.5% in 90 days
$19,898
2.5% in 200 days
$19,898
2.5% in 200 days
$19,898
2.5% in 400 days
$19,898
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 | $41,000 | $44,000 | $46,000 | $48,000 | $51,000 | $53,000 | $56,000 | $59,000 | $62,000 | $65,000 | $525,000 |
| rent income | - | - | - | - | $10,000 | $11,000 | $12,000 | $12,000 | $13,000 | $13,000 | $71,000 |
| mortgage principal reduction | - | - | - | - | $9,000 | $10,000 | $11,000 | $11,000 | $12,000 | $12,000 | $66,000 |
| deposit interest | -$4,717 | $6,000 | $8,000 | $6,000 | $153 | - | - | - | - | - | $16,000 |
| gst hst rebate | - | - | - | - | $24,000 | - | - | - | - | - | $24,000 |
| total income return | $37,000 | $49,000 | $54,000 | $54,000 | $94,000 | $75,000 | $78,000 | $82,000 | $87,000 | $91,000 | $701,000 |
Expense/ Investment
| Category | Y1 | Y2 | Y3 | Y4 | Y5 | Y6 | Y7 | Y8 | Y9 | Y10 | Total |
|---|---|---|---|---|---|---|---|---|---|---|---|
| deposit | $80,000 | $20,000 | $20,000 | - | $40,000 | - | - | - | - | - | $159,000 |
| remaining balance payment | - | - | - | - | - | - | - | - | - | - | - |
| closing cost | - | - | - | - | $65,000 | - | - | - | - | - | $65,000 |
| operating expense | - | - | - | - | $7,000 | $7,000 | $7,000 | $8,000 | $8,000 | $8,000 | $45,000 |
| mortgage payment | - | - | - | - | $37,000 | $40,000 | $40,000 | $40,000 | $40,000 | $40,000 | $236,000 |
| total expense investment | $80,000 | $20,000 | $20,000 | - | $148,000 | $47,000 | $47,000 | $47,000 | $48,000 | $48,000 | $505,000 |
Other
| Category | Y1 | Y2 | Y3 | Y4 | Y5 | Y6 | Y7 | Y8 | Y9 | Y10 | Total |
|---|---|---|---|---|---|---|---|---|---|---|---|
| net gain loss | -$43,038 | $30,000 | $34,000 | $54,000 | -$54,540 | $28,000 | $31,000 | $35,000 | $39,000 | $43,000 | $196,000 |
| cumulative roi | $52 | $86 | $117 | $163 | $116 | $124 | $131 | $138 | $145 | $152 | $1,000 |
Q Tower
Address: Toronto C01, Ontario
Price Range: $643,000 - $1,596,000
Avail. suites: 30
0—3 bd
346—917 SqFt