Suite number:
1333
Project:
Address:
Toronto, Ontario
Developer:
By Burnac
Property type:
condo
Floor plan:
Bathrooms:
2.5
Bedrooms:
2
Size:
1333 sqft
Occupancy Date:
Mar 2027
Price, CAD
$2,474,900
Available
ROI
Want to own a unit? —
Investment Period: 5 years
Yearly Return on Investment in Year 5
20.90%
Cumulative Return on Investment in Year 5
94.04%
Property Price at the End of Year 5
$3,188,000
Deposit Schedule
$20,000 at Signing
Total up to 5% in 30 days
$123,745
5% in 180 days
$123,745
5% in 540 days
$123,745
10% on Occupancy
$247,490
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 | $128,000 | $135,000 | $142,000 | $150,000 | $158,000 | $166,000 | $174,000 | $183,000 | $193,000 | $203,000 | $1,633,000 |
| rent income | - | - | $32,000 | $40,000 | $42,000 | $44,000 | $46,000 | $48,000 | $50,000 | $52,000 | $353,000 |
| mortgage principal reduction | - | - | $25,000 | $32,000 | $33,000 | $35,000 | $37,000 | $38,000 | $40,000 | $42,000 | $283,000 |
| deposit interest | $6,000 | $23,000 | $2,000 | - | - | - | - | - | - | - | $31,000 |
| gst hst rebate | - | - | $24,000 | - | - | - | - | - | - | - | $24,000 |
| total income return | $135,000 | $158,000 | $226,000 | $222,000 | $233,000 | $244,000 | $257,000 | $269,000 | $283,000 | $297,000 | $2,324,000 |
Expense/ Investment
| Category | Y1 | Y2 | Y3 | Y4 | Y5 | Y6 | Y7 | Y8 | Y9 | Y10 | Total |
|---|---|---|---|---|---|---|---|---|---|---|---|
| deposit | $247,000 | $124,000 | $247,000 | - | - | - | - | - | - | - | $619,000 |
| remaining balance payment | - | - | - | - | - | - | - | - | - | - | - |
| closing cost | - | - | $137,000 | - | - | - | - | - | - | - | $137,000 |
| operating expense | - | - | $25,000 | $30,000 | $31,000 | $31,000 | $32,000 | $33,000 | $33,000 | $34,000 | $249,000 |
| mortgage payment | - | - | $103,000 | $124,000 | $124,000 | $124,000 | $124,000 | $124,000 | $124,000 | $124,000 | $971,000 |
| total expense investment | $247,000 | $124,000 | $512,000 | $154,000 | $155,000 | $155,000 | $156,000 | $157,000 | $157,000 | $158,000 | $1,975,000 |
Other
| Category | Y1 | Y2 | Y3 | Y4 | Y5 | Y6 | Y7 | Y8 | Y9 | Y10 | Total |
|---|---|---|---|---|---|---|---|---|---|---|---|
| net gain loss | -$112,690 | $34,000 | -$286,360 | $68,000 | $78,000 | $89,000 | $101,000 | $113,000 | $126,000 | $139,000 | $349,000 |
| cumulative roi | $54 | $79 | $71 | $83 | $94 | $103 | $112 | $120 | $128 | $135 | $980 |
The Bedford
Address: Toronto, Ontario
Price Range: $2,475,000 - $10,500,000
Avail. suites: 17
1—4 bd
734—4286 SqFt