Suite number:
2315
Project:
Address:
Toronto C03, Ontario
Developer:
Canderel Residential Inc.
Property type:
condo
Bathrooms:
2
Bedrooms:
2
Size:
863 sqft
Occupancy Date:
Jun 2027
Price, CAD
$1,851,900
Available
ROI
Want to own a unit? —
Investment Period: 5 years
Yearly Return on Investment in Year 5
22.21%
Cumulative Return on Investment in Year 5
99.32%
Property Price at the End of Year 5
$2,386,000
Deposit Schedule
$10,000 at Signing
Total up to 5% in 30 days
$92,595
5% in 120 days
$92,595
2.5% in 750 days
$46,298
2.5% in 900 days
$46,298
5% on Occupancy
$92,595
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 | $96,000 | $101,000 | $107,000 | $112,000 | $118,000 | $124,000 | $131,000 | $137,000 | $144,000 | $152,000 | $1,222,000 |
| rent income | - | - | $13,000 | $26,000 | $27,000 | $28,000 | $29,000 | $31,000 | $32,000 | $33,000 | $218,000 |
| mortgage principal reduction | - | - | $12,000 | $24,000 | $26,000 | $27,000 | $28,000 | $29,000 | $31,000 | $32,000 | $208,000 |
| deposit interest | $6,000 | $10,000 | $6,000 | - | - | - | - | - | - | - | $22,000 |
| gst hst rebate | - | - | $24,000 | - | - | - | - | - | - | - | $24,000 |
| total income return | $102,000 | $111,000 | $161,000 | $162,000 | $170,000 | $179,000 | $188,000 | $197,000 | $207,000 | $217,000 | $1,695,000 |
Expense/ Investment
| Category | Y1 | Y2 | Y3 | Y4 | Y5 | Y6 | Y7 | Y8 | Y9 | Y10 | Total |
|---|---|---|---|---|---|---|---|---|---|---|---|
| deposit | $185,000 | - | $185,000 | - | - | - | - | - | - | - | $370,000 |
| remaining balance payment | - | - | - | - | - | - | - | - | - | - | - |
| closing cost | - | - | $106,000 | - | - | - | - | - | - | - | $106,000 |
| operating expense | - | - | $7,000 | $15,000 | $16,000 | $16,000 | $17,000 | $17,000 | $18,000 | $18,000 | $124,000 |
| mortgage payment | - | - | $45,000 | $90,000 | $90,000 | $90,000 | $90,000 | $90,000 | $90,000 | $90,000 | $676,000 |
| total expense investment | $185,000 | - | $344,000 | $105,000 | $106,000 | $106,000 | $107,000 | $107,000 | $108,000 | $108,000 | $1,276,000 |
Other
| Category | Y1 | Y2 | Y3 | Y4 | Y5 | Y6 | Y7 | Y8 | Y9 | Y10 | Total |
|---|---|---|---|---|---|---|---|---|---|---|---|
| net gain loss | -$82,729 | $111,000 | -$182,886 | $57,000 | $65,000 | $73,000 | $81,000 | $90,000 | $99,000 | $109,000 | $418,000 |
| cumulative roi | $55 | $115 | $74 | $88 | $99 | $109 | $119 | $127 | $135 | $143 | $1,000 |
Forêt
Address: Toronto C03, Ontario
Price Range: $1,203,000 - $3,991,000
Avail. suites: 10
0—3.5 bd
369—1923 SqFt