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
24.18%
Cumulative Return on Investment in Year 5
110.46%
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 | - | - | - | $39,000 | $40,000 | $42,000 | $44,000 | $46,000 | $48,000 | $50,000 | $309,000 |
| mortgage principal reduction | - | - | - | $31,000 | $32,000 | $34,000 | $36,000 | $37,000 | $39,000 | $41,000 | $250,000 |
| deposit interest | $9,000 | $23,000 | $35,000 | - | - | - | - | - | - | - | $67,000 |
| gst hst rebate | - | - | - | $24,000 | - | - | - | - | - | - | $24,000 |
| total income return | $139,000 | $160,000 | $179,000 | $245,000 | $232,000 | $244,000 | $256,000 | $269,000 | $282,000 | $296,000 | $2,300,000 |
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 | - | - | - | $29,000 | $30,000 | $31,000 | $31,000 | $32,000 | $33,000 | $34,000 | $221,000 |
| mortgage payment | - | - | - | $125,000 | $125,000 | $125,000 | $125,000 | $125,000 | $125,000 | $125,000 | $876,000 |
| total expense investment | $250,000 | $125,000 | $388,000 | $155,000 | $155,000 | $156,000 | $157,000 | $157,000 | $158,000 | $159,000 | $1,860,000 |
Other
| Category | Y1 | Y2 | Y3 | Y4 | Y5 | Y6 | Y7 | Y8 | Y9 | Y10 | Total |
|---|---|---|---|---|---|---|---|---|---|---|---|
| net gain loss | -$111,046 | $35,000 | -$209,476 | $90,000 | $77,000 | $88,000 | $99,000 | $111,000 | $124,000 | $137,000 | $440,000 |
| cumulative roi | $56 | $80 | $84 | $101 | $110 | $119 | $126 | $134 | $141 | $148 | $1,000 |
The Bedford
Address: Toronto, Ontario
Price Range: $2,500,000 - $10,500,000
Avail. suites: 16
1—4 bd
734—4563 SqFt