Suite number:
1333
Project:
Address:
Toronto C02, Ontario
Developer:
By Burnac
Property type:
condo
Bathrooms:
2.5
Bedrooms:
2
Size:
1333 sqft
Occupancy Date:
Mar 2027
Price, CAD
$2,449,900
Available
ROI
Want to own a unit? —
Investment Period: 5 years
Yearly Return on Investment in Year 5
21.87%
Cumulative Return on Investment in Year 5
98.32%
Property Price at the End of Year 5
$3,156,000
Deposit Schedule
$20,000 at Signing
Total up to 5% in 30 days
$122,495
5% in 180 days
$122,495
5% in 540 days
$122,495
10% on Occupancy
$244,990
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 | $127,000 | $134,000 | $141,000 | $148,000 | $156,000 | $164,000 | $173,000 | $182,000 | $191,000 | $201,000 | $1,617,000 |
| rent income | - | - | $26,000 | $40,000 | $42,000 | $44,000 | $46,000 | $47,000 | $50,000 | $52,000 | $346,000 |
| mortgage principal reduction | - | - | $21,000 | $33,000 | $34,000 | $36,000 | $37,000 | $39,000 | $41,000 | $43,000 | $283,000 |
| deposit interest | $9,000 | $22,000 | $5,000 | - | - | - | - | - | - | - | $37,000 |
| gst hst rebate | - | - | $24,000 | - | - | - | - | - | - | - | $24,000 |
| total income return | $136,000 | $156,000 | $217,000 | $221,000 | $232,000 | $243,000 | $255,000 | $268,000 | $281,000 | $295,000 | $2,306,000 |
Expense/ Investment
| Category | Y1 | Y2 | Y3 | Y4 | Y5 | Y6 | Y7 | Y8 | Y9 | Y10 | Total |
|---|---|---|---|---|---|---|---|---|---|---|---|
| deposit | $245,000 | $122,000 | $245,000 | - | - | - | - | - | - | - | $612,000 |
| remaining balance payment | - | - | - | - | - | - | - | - | - | - | - |
| closing cost | - | - | $134,000 | - | - | - | - | - | - | - | $134,000 |
| operating expense | - | - | $20,000 | $30,000 | $31,000 | $32,000 | $33,000 | $34,000 | $35,000 | $36,000 | $250,000 |
| mortgage payment | - | - | $79,000 | $119,000 | $119,000 | $119,000 | $119,000 | $119,000 | $119,000 | $119,000 | $914,000 |
| total expense investment | $245,000 | $122,000 | $478,000 | $149,000 | $150,000 | $151,000 | $152,000 | $153,000 | $154,000 | $155,000 | $1,910,000 |
Other
| Category | Y1 | Y2 | Y3 | Y4 | Y5 | Y6 | Y7 | Y8 | Y9 | Y10 | Total |
|---|---|---|---|---|---|---|---|---|---|---|---|
| net gain loss | -$108,858 | $34,000 | -$261,417 | $72,000 | $82,000 | $92,000 | $103,000 | $115,000 | $127,000 | $140,000 | $396,000 |
| cumulative roi | $56 | $80 | $74 | $87 | $98 | $108 | $117 | $125 | $133 | $140 | $1,000 |
The Bedford
Address: Toronto C02, Ontario
Price Range: $2,450,000 - $10,500,000
Avail. suites: 18
1—4 bd
734—4286 SqFt