Suite number:
1102 - Astaire
Project:
Address:
Toronto C11, Ontario
Developer:
Camrost Felcorp
Property type:
condo
Bathrooms:
2.5
Bedrooms:
2
Size:
997 sqft
Occupancy Date:
Sep 2025
Price, CAD
$1,409,900
Available
ROI
Want to own a unit? —
Investment Period: 5 years
Yearly Return on Investment in Year 5
18.90%
Cumulative Return on Investment in Year 5
87.67%
Property Price at the End of Year 5
$1,816,000
Deposit Schedule
$10,000 at Signing
Total up to 2.5% in 30 days
$35,248
2.5% in 180 days
$35,248
15% on Occupancy
$211,485
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 | $73,000 | $77,000 | $81,000 | $85,000 | $90,000 | $94,000 | $99,000 | $105,000 | $110,000 | $116,000 | $930,000 |
| rent income | $5,000 | $29,000 | $31,000 | $32,000 | $33,000 | $35,000 | $36,000 | $38,000 | $39,000 | $41,000 | $320,000 |
| mortgage principal reduction | $3,000 | $18,000 | $19,000 | $20,000 | $21,000 | $22,000 | $23,000 | $24,000 | $25,000 | $26,000 | $202,000 |
| deposit interest | $2,000 | - | - | - | - | - | - | - | - | - | $2,000 |
| gst hst rebate | $24,000 | - | - | - | - | - | - | - | - | - | $24,000 |
| total income return | $107,000 | $125,000 | $131,000 | $137,000 | $144,000 | $151,000 | $159,000 | $166,000 | $175,000 | $183,000 | $1,478,000 |
Expense/ Investment
| Category | Y1 | Y2 | Y3 | Y4 | Y5 | Y6 | Y7 | Y8 | Y9 | Y10 | Total |
|---|---|---|---|---|---|---|---|---|---|---|---|
| deposit | $282,000 | - | - | - | - | - | - | - | - | - | $282,000 |
| remaining balance payment | - | - | - | - | - | - | - | - | - | - | - |
| closing cost | $88,000 | - | - | - | - | - | - | - | - | - | $88,000 |
| operating expense | $3,000 | $15,000 | $16,000 | $16,000 | $17,000 | $17,000 | $18,000 | $18,000 | $19,000 | $20,000 | $159,000 |
| mortgage payment | $11,000 | $69,000 | $69,000 | $69,000 | $69,000 | $69,000 | $69,000 | $69,000 | $69,000 | $69,000 | $629,000 |
| total expense investment | $384,000 | $84,000 | $84,000 | $85,000 | $85,000 | $86,000 | $86,000 | $87,000 | $88,000 | $88,000 | $1,158,000 |
Other
| Category | Y1 | Y2 | Y3 | Y4 | Y5 | Y6 | Y7 | Y8 | Y9 | Y10 | Total |
|---|---|---|---|---|---|---|---|---|---|---|---|
| net gain loss | -$277,523 | $41,000 | $47,000 | $53,000 | $59,000 | $65,000 | $72,000 | $79,000 | $87,000 | $95,000 | $320,000 |
| cumulative roi | $27 | $46 | $62 | $75 | $88 | $99 | $109 | $120 | $130 | $139 | $895 |
The Frederick Condominiums
Address: Toronto C11, Ontario
Price Range: $660,000 - $2,030,000
Avail. suites: 35
0—2.5 bd
385—1350 SqFt