Suite number:
1106 - Capella
Project:
Address:
Toronto C08, Ontario
Developer:
Broccolini
Property type:
condo
Bathrooms:
2
Bedrooms:
2
Size:
625 sqft
Occupancy Date:
Dec 2027
Price, CAD
$867,990
Available
ROI
Want to own a unit? —
Investment Period: 5 years
Yearly Return on Investment in Year 5
23.06%
Cumulative Return on Investment in Year 5
105.53%
Property Price at the End of Year 5
$1,118,000
Deposit Schedule
$5,000 at Signing
Total up to 5% in 120 days
$43,400
5% in 450 days
$43,400
5% in 1100 days
$43,400
5% on Occupancy
$43,400
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 | $45,000 | $47,000 | $50,000 | $53,000 | $55,000 | $58,000 | $61,000 | $64,000 | $68,000 | $71,000 | $573,000 |
| rent income | - | - | - | $17,000 | $19,000 | $20,000 | $21,000 | $22,000 | $22,000 | $23,000 | $144,000 |
| mortgage principal reduction | - | - | - | $10,000 | $12,000 | $12,000 | $13,000 | $13,000 | $14,000 | $15,000 | $89,000 |
| deposit interest | $2,000 | $4,000 | $5,000 | $111 | - | - | - | - | - | - | $10,000 |
| gst hst rebate | - | - | - | $24,000 | - | - | - | - | - | - | $24,000 |
| total income return | $47,000 | $51,000 | $54,000 | $104,000 | $86,000 | $90,000 | $95,000 | $99,000 | $104,000 | $109,000 | $840,000 |
Expense/ Investment
| Category | Y1 | Y2 | Y3 | Y4 | Y5 | Y6 | Y7 | Y8 | Y9 | Y10 | Total |
|---|---|---|---|---|---|---|---|---|---|---|---|
| deposit | $43,000 | $43,000 | - | $87,000 | - | - | - | - | - | - | $174,000 |
| remaining balance payment | - | - | - | - | - | - | - | - | - | - | - |
| closing cost | - | - | - | $67,000 | - | - | - | - | - | - | $67,000 |
| operating expense | - | - | - | $8,000 | $9,000 | $10,000 | $10,000 | $10,000 | $11,000 | $11,000 | $70,000 |
| mortgage payment | - | - | - | $39,000 | $42,000 | $42,000 | $42,000 | $42,000 | $42,000 | $42,000 | $292,000 |
| total expense investment | $43,000 | $43,000 | - | $201,000 | $52,000 | $52,000 | $52,000 | $53,000 | $53,000 | $53,000 | $602,000 |
Other
| Category | Y1 | Y2 | Y3 | Y4 | Y5 | Y6 | Y7 | Y8 | Y9 | Y10 | Total |
|---|---|---|---|---|---|---|---|---|---|---|---|
| net gain loss | $3,000 | $8,000 | $54,000 | -$96,913 | $34,000 | $38,000 | $42,000 | $47,000 | $51,000 | $56,000 | $238,000 |
| cumulative roi | $107 | $113 | $176 | $93 | $106 | $117 | $127 | $137 | $147 | $156 | $1,000 |
The RIV
Address: Toronto C08, Ontario
Price Range: $503,000 - $1,320,000
Avail. suites: 30
0—3 bd
328—1200 SqFt