Suite number:
1295
Project:
Address:
Toronto, Ontario
Developer:
By Burnac
Property type:
condo
Floor plan:
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
20.77%
Cumulative Return on Investment in Year 5
93.09%
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 | - | - | $31,000 | $39,000 | $41,000 | $42,000 | $44,000 | $46,000 | $48,000 | $50,000 | $343,000 |
| mortgage principal reduction | - | - | $29,000 | $37,000 | $38,000 | $40,000 | $42,000 | $44,000 | $46,000 | $49,000 | $326,000 |
| deposit interest | $7,000 | $26,000 | $2,000 | - | - | - | - | - | - | - | $36,000 |
| gst hst rebate | - | - | $24,000 | - | - | - | - | - | - | - | $24,000 |
| total income return | $155,000 | $182,000 | $251,000 | $248,000 | $261,000 | $274,000 | $287,000 | $302,000 | $317,000 | $333,000 | $2,609,000 |
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 | - | - | $156,000 | - | - | - | - | - | - | - | $156,000 |
| operating expense | - | - | $25,000 | $30,000 | $31,000 | $32,000 | $33,000 | $33,000 | $34,000 | $35,000 | $253,000 |
| mortgage payment | - | - | $119,000 | $143,000 | $143,000 | $143,000 | $143,000 | $143,000 | $143,000 | $143,000 | $1,118,000 |
| total expense investment | $285,000 | $142,000 | $585,000 | $173,000 | $174,000 | $175,000 | $175,000 | $176,000 | $177,000 | $177,000 | $2,239,000 |
Other
| Category | Y1 | Y2 | Y3 | Y4 | Y5 | Y6 | Y7 | Y8 | Y9 | Y10 | Total |
|---|---|---|---|---|---|---|---|---|---|---|---|
| net gain loss | -$129,765 | $39,000 | -$333,868 | $75,000 | $87,000 | $99,000 | $112,000 | $126,000 | $140,000 | $155,000 | $370,000 |
| cumulative roi | $54 | $79 | $70 | $83 | $93 | $102 | $110 | $118 | $126 | $133 | $969 |
The Bedford
Address: Toronto, Ontario
Price Range: $2,475,000 - $10,500,000
Avail. suites: 17
1—4 bd
734—4286 SqFt