Suite number:
1295
Project:
Address:
Toronto C02, Ontario
Developer:
By Burnac
Property type:
condo
Bathrooms:
2.5
Bedrooms:
2
Size:
1295 sqft
Occupancy Date:
Mar 2027
Price, CAD
$2,849,900
Available
ROI
Want to own a unit? —
Investment Period: 5 years
Yearly Return on Investment in Year 5
21.73%
Cumulative Return on Investment in Year 5
97.27%
Property Price at the End of Year 5
$3,672,000
Deposit Schedule
$20,000 at Signing
Total up to 5% in 30 days
$142,495
5% in 180 days
$142,495
5% in 540 days
$142,495
10% on Occupancy
$284,990
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 | $148,000 | $156,000 | $164,000 | $173,000 | $181,000 | $191,000 | $201,000 | $211,000 | $222,000 | $234,000 | $1,881,000 |
| rent income | - | - | $25,000 | $39,000 | $41,000 | $42,000 | $44,000 | $46,000 | $48,000 | $50,000 | $336,000 |
| mortgage principal reduction | - | - | $24,000 | $38,000 | $40,000 | $41,000 | $43,000 | $45,000 | $47,000 | $50,000 | $329,000 |
| deposit interest | $11,000 | $26,000 | $6,000 | - | - | - | - | - | - | - | $42,000 |
| gst hst rebate | - | - | $24,000 | - | - | - | - | - | - | - | $24,000 |
| total income return | $158,000 | $182,000 | $244,000 | $249,000 | $262,000 | $275,000 | $288,000 | $303,000 | $318,000 | $334,000 | $2,612,000 |
Expense/ Investment
| Category | Y1 | Y2 | Y3 | Y4 | Y5 | Y6 | Y7 | Y8 | Y9 | Y10 | Total |
|---|---|---|---|---|---|---|---|---|---|---|---|
| deposit | $285,000 | $142,000 | $285,000 | - | - | - | - | - | - | - | $712,000 |
| remaining balance payment | - | - | - | - | - | - | - | - | - | - | - |
| closing cost | - | - | $154,000 | - | - | - | - | - | - | - | $154,000 |
| operating expense | - | - | $20,000 | $31,000 | $31,000 | $32,000 | $33,000 | $35,000 | $36,000 | $37,000 | $255,000 |
| mortgage payment | - | - | $92,000 | $139,000 | $139,000 | $139,000 | $139,000 | $139,000 | $139,000 | $139,000 | $1,063,000 |
| total expense investment | $285,000 | $142,000 | $552,000 | $169,000 | $170,000 | $171,000 | $172,000 | $173,000 | $174,000 | $175,000 | $2,184,000 |
Other
| Category | Y1 | Y2 | Y3 | Y4 | Y5 | Y6 | Y7 | Y8 | Y9 | Y10 | Total |
|---|---|---|---|---|---|---|---|---|---|---|---|
| net gain loss | -$126,645 | $39,000 | -$308,239 | $80,000 | $92,000 | $104,000 | $116,000 | $130,000 | $144,000 | $158,000 | $428,000 |
| cumulative roi | $56 | $80 | $74 | $87 | $97 | $107 | $115 | $123 | $130 | $138 | $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