Suite number:
ENFIELD (Garden Collection)
Project:
Address:
Toronto C03, Ontario
Developer:
Camrost Felcorp
Property type:
condo
Bathrooms:
1
Bedrooms:
2
Size:
710 sqft
Occupancy Date:
Jan 2027
Price, CAD
$1,154,900
Available
ROI
Want to own a unit? —
Investment Period: 5 years
Yearly Return on Investment in Year 5
21.27%
Cumulative Return on Investment in Year 5
99.52%
Property Price at the End of Year 5
$1,488,000
Deposit Schedule
$10,000 at Signing
Total up to 5% in 0 days
$57,745
5% in 0 days
$57,745
5% in 30 days
$57,745
5% on Occupancy
$57,745
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 | $60,000 | $63,000 | $66,000 | $70,000 | $74,000 | $77,000 | $81,000 | $86,000 | $90,000 | $95,000 | $762,000 |
| rent income | - | - | $19,000 | $22,000 | $23,000 | $23,000 | $24,000 | $26,000 | $27,000 | $28,000 | $191,000 |
| mortgage principal reduction | - | - | $14,000 | $16,000 | $16,000 | $17,000 | $18,000 | $19,000 | $19,000 | $20,000 | $139,000 |
| deposit interest | $5,000 | $12,000 | $716 | - | - | - | - | - | - | - | $18,000 |
| gst hst rebate | - | - | $24,000 | - | - | - | - | - | - | - | $24,000 |
| total income return | $65,000 | $75,000 | $124,000 | $107,000 | $112,000 | $118,000 | $124,000 | $130,000 | $136,000 | $143,000 | $1,134,000 |
Expense/ Investment
| Category | Y1 | Y2 | Y3 | Y4 | Y5 | Y6 | Y7 | Y8 | Y9 | Y10 | Total |
|---|---|---|---|---|---|---|---|---|---|---|---|
| deposit | $115,000 | $58,000 | $58,000 | - | - | - | - | - | - | - | $231,000 |
| remaining balance payment | - | - | - | - | - | - | - | - | - | - | - |
| closing cost | - | - | $78,000 | - | - | - | - | - | - | - | $78,000 |
| operating expense | - | - | $10,000 | $12,000 | $12,000 | $12,000 | $13,000 | $13,000 | $14,000 | $14,000 | $100,000 |
| mortgage payment | - | - | $51,000 | $56,000 | $56,000 | $56,000 | $56,000 | $56,000 | $56,000 | $56,000 | $445,000 |
| total expense investment | $115,000 | $58,000 | $198,000 | $68,000 | $68,000 | $69,000 | $69,000 | $69,000 | $70,000 | $70,000 | $853,000 |
Other
| Category | Y1 | Y2 | Y3 | Y4 | Y5 | Y6 | Y7 | Y8 | Y9 | Y10 | Total |
|---|---|---|---|---|---|---|---|---|---|---|---|
| net gain loss | -$50,294 | $17,000 | -$73,865 | $39,000 | $44,000 | $49,000 | $55,000 | $60,000 | $66,000 | $73,000 | $280,000 |
| cumulative roi | $56 | $81 | $74 | $88 | $100 | $110 | $120 | $129 | $138 | $147 | $1,000 |
Raglan House
Address: Toronto C03, Ontario
Price Range: $945,000 - $1,850,000
Avail. suites: 12
1—2.5 bd
454—2482 SqFt