Suite number:
1007 - Chiba
Project:
Address:
Toronto, Ontario
Developer:
Emblem Developments
Property type:
condo
Floor plan:
Bathrooms:
1
Bedrooms:
2
Size:
681 sqft
Occupancy Date:
Jun 2029
Price, CAD
$1,001,990
Available
ROI
Want to own a unit? —
Investment Period: 5 years
Yearly Return on Investment in Year 5
34.08%
Cumulative Return on Investment in Year 5
116.55%
Property Price at the End of Year 5
$1,291,000
Deposit Schedule
$10,000 at Signing
Total up to 5% in 30 days
$50,100
2.5% in 366 days
$25,050
1.25% in 540 days
$12,525
1.25% in 720 days
$12,525
10% on Occupancy
$100,199
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 | $52,000 | $55,000 | $58,000 | $61,000 | $64,000 | $67,000 | $71,000 | $74,000 | $78,000 | $82,000 | $661,000 |
| rent income | - | - | - | - | $20,000 | $21,000 | $22,000 | $22,000 | $23,000 | $24,000 | $132,000 |
| mortgage principal reduction | - | - | - | - | $12,000 | $13,000 | $14,000 | $14,000 | $15,000 | $16,000 | $84,000 |
| deposit interest | $2,000 | $5,000 | $5,000 | $5,000 | - | - | - | - | - | - | $17,000 |
| gst hst rebate | - | - | - | - | $24,000 | - | - | - | - | - | $24,000 |
| total income return | $54,000 | $59,000 | $63,000 | $66,000 | $120,000 | $101,000 | $106,000 | $111,000 | $117,000 | $122,000 | $919,000 |
Expense/ Investment
| Category | Y1 | Y2 | Y3 | Y4 | Y5 | Y6 | Y7 | Y8 | Y9 | Y10 | Total |
|---|---|---|---|---|---|---|---|---|---|---|---|
| deposit | $50,000 | $50,000 | - | $100,000 | - | - | - | - | - | - | $200,000 |
| remaining balance payment | - | - | - | - | - | - | - | - | - | - | - |
| closing cost | - | - | - | $74,000 | - | - | - | - | - | - | $74,000 |
| operating expense | - | - | - | - | $10,000 | $11,000 | $11,000 | $11,000 | $11,000 | $12,000 | $67,000 |
| mortgage payment | - | - | - | - | $50,000 | $50,000 | $50,000 | $50,000 | $50,000 | $50,000 | $301,000 |
| total expense investment | $50,000 | $50,000 | - | $174,000 | $61,000 | $61,000 | $61,000 | $61,000 | $62,000 | $62,000 | $642,000 |
Other
| Category | Y1 | Y2 | Y3 | Y4 | Y5 | Y6 | Y7 | Y8 | Y9 | Y10 | Total |
|---|---|---|---|---|---|---|---|---|---|---|---|
| net gain loss | $4,000 | $9,000 | $63,000 | -$107,900 | $59,000 | $40,000 | $45,000 | $50,000 | $55,000 | $60,000 | $277,000 |
| cumulative roi | $109 | $114 | $176 | $95 | $117 | $126 | $136 | $144 | $153 | $161 | $1,000 |
Allure Condos
Address: Toronto, Ontario
Price Range: $808,000 - $1,350,000
Avail. suites: 39
0—3 bd
428—984 SqFt