Suite number:
ENFIELD (Garden Collection)
Project:
Address:
Toronto C03, Ontario
Developer:
Camrost Felcorp
Property type:
condo
Floor plan:
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
20.82%
Cumulative Return on Investment in Year 5
97.64%
Property Price at the End of Year 5
$1,488,000
Deposit Schedule
$10,000 at Signing
Total up to 5% in 2 days
$57,745
5% in 30 days
$57,745
5% in 367 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 | - | - | $13,000 | $15,000 | $16,000 | $16,000 | $17,000 | $18,000 | $19,000 | $20,000 | $134,000 |
| deposit interest | $6,000 | $12,000 | $222 | - | - | - | - | - | - | - | $18,000 |
| gst hst rebate | - | - | $24,000 | - | - | - | - | - | - | - | $24,000 |
| total income return | $65,000 | $75,000 | $123,000 | $106,000 | $112,000 | $117,000 | $123,000 | $129,000 | $136,000 | $142,000 | $1,129,000 |
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 | - | - | $80,000 | - | - | - | - | - | - | - | $80,000 |
| operating expense | - | - | $10,000 | $11,000 | $12,000 | $12,000 | $12,000 | $13,000 | $13,000 | $13,000 | $96,000 |
| mortgage payment | - | - | $53,000 | $58,000 | $58,000 | $58,000 | $58,000 | $58,000 | $58,000 | $58,000 | $458,000 |
| total expense investment | $115,000 | $58,000 | $201,000 | $69,000 | $70,000 | $70,000 | $70,000 | $70,000 | $71,000 | $71,000 | $865,000 |
Other
| Category | Y1 | Y2 | Y3 | Y4 | Y5 | Y6 | Y7 | Y8 | Y9 | Y10 | Total |
|---|---|---|---|---|---|---|---|---|---|---|---|
| net gain loss | -$50,101 | $17,000 | -$77,974 | $37,000 | $42,000 | $47,000 | $53,000 | $59,000 | $65,000 | $71,000 | $264,000 |
| cumulative roi | $57 | $81 | $73 | $86 | $98 | $108 | $117 | $126 | $135 | $144 | $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