Suite number:
1C+D (Tower Collection)
Project:
Address:
Toronto, Ontario
Developer:
State Building Group
Property type:
condo
Floor plan:
Bathrooms:
1.5
Bedrooms:
1.5
Size:
537 sqft
Occupancy Date:
Jan 2028
Price, CAD
$821,900
Available
ROI
Want to own a unit? —
Investment Period: 5 years
Yearly Return on Investment in Year 5
21.14%
Cumulative Return on Investment in Year 5
100.48%
Property Price at the End of Year 5
$1,059,000
Deposit Schedule
$10,000 at Signing
Total up to 5% in 30 days
$41,095
5% in 120 days
$41,095
2.5% in 300 days
$20,548
2.5% in 500 days
$20,548
5% on Occupancy
$41,095
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 | $43,000 | $45,000 | $47,000 | $50,000 | $52,000 | $55,000 | $58,000 | $61,000 | $64,000 | $67,000 | $542,000 |
| rent income | - | - | $14,000 | $19,000 | $20,000 | $21,000 | $22,000 | $23,000 | $24,000 | $25,000 | $168,000 |
| mortgage principal reduction | - | - | $8,000 | $11,000 | $11,000 | $12,000 | $12,000 | $13,000 | $13,000 | $14,000 | $93,000 |
| deposit interest | $3,000 | $7,000 | $2,000 | - | - | - | - | - | - | - | $11,000 |
| gst hst rebate | - | - | $24,000 | - | - | - | - | - | - | - | $24,000 |
| total income return | $46,000 | $52,000 | $94,000 | $80,000 | $84,000 | $88,000 | $92,000 | $97,000 | $101,000 | $106,000 | $839,000 |
Expense/ Investment
| Category | Y1 | Y2 | Y3 | Y4 | Y5 | Y6 | Y7 | Y8 | Y9 | Y10 | Total |
|---|---|---|---|---|---|---|---|---|---|---|---|
| deposit | $103,000 | $21,000 | $41,000 | - | - | - | - | - | - | - | $164,000 |
| remaining balance payment | - | - | - | - | - | - | - | - | - | - | - |
| closing cost | - | - | $66,000 | - | - | - | - | - | - | - | $66,000 |
| operating expense | - | - | $6,000 | $8,000 | $9,000 | $9,000 | $9,000 | $9,000 | $9,000 | $10,000 | $69,000 |
| mortgage payment | - | - | $31,000 | $41,000 | $41,000 | $41,000 | $41,000 | $41,000 | $41,000 | $41,000 | $319,000 |
| total expense investment | $103,000 | $21,000 | $144,000 | $50,000 | $50,000 | $50,000 | $50,000 | $50,000 | $51,000 | $51,000 | $619,000 |
Other
| Category | Y1 | Y2 | Y3 | Y4 | Y5 | Y6 | Y7 | Y8 | Y9 | Y10 | Total |
|---|---|---|---|---|---|---|---|---|---|---|---|
| net gain loss | -$57,065 | $31,000 | -$50,061 | $30,000 | $34,000 | $38,000 | $42,000 | $46,000 | $51,000 | $56,000 | $220,000 |
| cumulative roi | $44 | $79 | $74 | $88 | $100 | $112 | $123 | $133 | $143 | $153 | $1,000 |
Southport in Swansea
Address: Toronto, Ontario
Price Range: $750,000 - $1,187,000
Avail. suites: 43
1—3 bd
390—812 SqFt