Suite number:
807 - 3F
Project:
Address:
Toronto C03, Ontario
Developer:
Canderel Residential Inc.
Property type:
condo
Bathrooms:
2
Bedrooms:
3
Size:
1294 sqft
Occupancy Date:
Jul 2023
Price, CAD
$1,499,900
Available
ROI
Want to own a unit? —
Investment Period: 5 years
Yearly Return on Investment in Year 5
32.93%
Cumulative Return on Investment in Year 5
156.55%
Property Price at the End of Year 5
$1,932,000
Deposit Schedule
$5 at Signing
Total up to 2.5% in 9999 days
$37,498
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 | $78,000 | $82,000 | $86,000 | $91,000 | $96,000 | $100,000 | $106,000 | $111,000 | $117,000 | $123,000 | $990,000 |
| rent income | - | - | - | - | - | - | - | - | - | - | - |
| mortgage principal reduction | $47,000 | $21,000 | $22,000 | $24,000 | $25,000 | $26,000 | $27,000 | $28,000 | $29,000 | $31,000 | $280,000 |
| deposit interest | - | - | - | - | - | - | - | - | - | - | - |
| gst hst rebate | - | - | - | - | - | - | - | - | - | - | - |
| total income return | $124,000 | $104,000 | $109,000 | $114,000 | $120,000 | $126,000 | $133,000 | $139,000 | $146,000 | $154,000 | $1,270,000 |
Expense/ Investment
| Category | Y1 | Y2 | Y3 | Y4 | Y5 | Y6 | Y7 | Y8 | Y9 | Y10 | Total |
|---|---|---|---|---|---|---|---|---|---|---|---|
| deposit | - | - | - | - | - | - | - | - | - | - | - |
| remaining balance payment | - | - | - | - | - | - | - | - | - | - | - |
| closing cost | - | - | - | - | - | - | - | - | - | - | - |
| operating expense | - | - | - | - | - | - | - | - | - | - | - |
| mortgage payment | $73,000 | $73,000 | $73,000 | $73,000 | $73,000 | $73,000 | $73,000 | $73,000 | $73,000 | $73,000 | $730,000 |
| total expense investment | $73,000 | $73,000 | $73,000 | $73,000 | $73,000 | $73,000 | $73,000 | $73,000 | $73,000 | $73,000 | $730,000 |
Other
| Category | Y1 | Y2 | Y3 | Y4 | Y5 | Y6 | Y7 | Y8 | Y9 | Y10 | Total |
|---|---|---|---|---|---|---|---|---|---|---|---|
| net gain loss | $51,000 | $31,000 | $36,000 | $41,000 | $47,000 | $53,000 | $60,000 | $66,000 | $73,000 | $81,000 | $540,000 |
| cumulative roi | $170 | $156 | $154 | $155 | $157 | $159 | $163 | $166 | $170 | $174 | $2,000 |
900 St. Clair West Condos
Address: Toronto C03, Ontario
Price Range: $710,000 - $2,500,000
Avail. suites: 7
1.5—3.5 bd
677—2013 SqFt