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:
Jun 2028
Price, CAD
$2,499,900
Available
ROI
Want to own a unit? —
Investment Period: 5 years
Yearly Return on Investment in Year 5
23.23%
Cumulative Return on Investment in Year 5
107.59%
Property Price at the End of Year 5
$3,221,000
Deposit Schedule
$20,000 at Signing
Total up to 5% in 30 days
$124,995
5% in 180 days
$124,995
5% in 540 days
$124,995
5% in 900 days
$124,995
5% on Occupancy
$124,995
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 | $130,000 | $137,000 | $144,000 | $151,000 | $159,000 | $167,000 | $176,000 | $185,000 | $195,000 | $205,000 | $1,650,000 |
| rent income | - | - | $13,000 | $39,000 | $41,000 | $43,000 | $45,000 | $47,000 | $49,000 | $51,000 | $327,000 |
| mortgage principal reduction | - | - | $10,000 | $31,000 | $33,000 | $34,000 | $36,000 | $38,000 | $40,000 | $42,000 | $264,000 |
| deposit interest | $7,000 | $23,000 | $41,000 | - | - | - | - | - | - | - | $71,000 |
| gst hst rebate | - | - | $24,000 | - | - | - | - | - | - | - | $24,000 |
| total income return | $136,000 | $160,000 | $232,000 | $222,000 | $233,000 | $245,000 | $257,000 | $270,000 | $283,000 | $297,000 | $2,335,000 |
Expense/ Investment
| Category | Y1 | Y2 | Y3 | Y4 | Y5 | Y6 | Y7 | Y8 | Y9 | Y10 | Total |
|---|---|---|---|---|---|---|---|---|---|---|---|
| deposit | $250,000 | $125,000 | $250,000 | - | - | - | - | - | - | - | $625,000 |
| remaining balance payment | - | - | - | - | - | - | - | - | - | - | - |
| closing cost | - | - | $138,000 | - | - | - | - | - | - | - | $138,000 |
| operating expense | - | - | $10,000 | $30,000 | $30,000 | $31,000 | $32,000 | $32,000 | $33,000 | $34,000 | $232,000 |
| mortgage payment | - | - | $42,000 | $125,000 | $125,000 | $125,000 | $125,000 | $125,000 | $125,000 | $125,000 | $918,000 |
| total expense investment | $250,000 | $125,000 | $440,000 | $155,000 | $156,000 | $156,000 | $157,000 | $158,000 | $158,000 | $159,000 | $1,913,000 |
Other
| Category | Y1 | Y2 | Y3 | Y4 | Y5 | Y6 | Y7 | Y8 | Y9 | Y10 | Total |
|---|---|---|---|---|---|---|---|---|---|---|---|
| net gain loss | -$113,811 | $35,000 | -$207,857 | $67,000 | $78,000 | $89,000 | $100,000 | $112,000 | $125,000 | $138,000 | $422,000 |
| cumulative roi | $54 | $79 | $86 | $98 | $108 | $116 | $124 | $131 | $138 | $145 | $1,000 |
The Bedford
Address: Toronto, Ontario
Price Range: $2,500,000 - $10,500,000
Avail. suites: 15
1—4 bd
734—4563 SqFt