Suite number:
1B
Project:
Address:
Toronto C13, Ontario
Developer:
Aspen Ridge Homes
Property type:
condo
Bathrooms:
1
Bedrooms:
1
Size:
461 sqft
Occupancy Date:
Mar 2027
Price, CAD
$617,990
Available
ROI
Want to own a unit? —
Investment Period: 5 years
Yearly Return on Investment in Year 5
21.10%
Cumulative Return on Investment in Year 5
101.21%
Property Price at the End of Year 5
$796,000
Deposit Schedule
$10,000 at Signing
Total up to 5% in 30 days
$20,900
5% in 365 days
$30,900
5% in 730 days
$30,900
5% on Occupancy
$30,900
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 | $32,000 | $34,000 | $36,000 | $37,000 | $39,000 | $41,000 | $44,000 | $46,000 | $48,000 | $51,000 | $408,000 |
| rent income | - | - | $5,000 | $11,000 | $11,000 | $12,000 | $13,000 | $13,000 | $14,000 | $14,000 | $93,000 |
| mortgage principal reduction | - | - | $4,000 | $9,000 | $9,000 | $10,000 | $10,000 | $10,000 | $11,000 | $11,000 | $75,000 |
| deposit interest | $2,000 | $3,000 | $4,000 | - | - | - | - | - | - | - | $8,000 |
| gst hst rebate | - | - | $24,000 | - | - | - | - | - | - | - | $24,000 |
| total income return | $34,000 | $37,000 | $73,000 | $57,000 | $60,000 | $63,000 | $66,000 | $69,000 | $73,000 | $76,000 | $608,000 |
Expense/ Investment
| Category | Y1 | Y2 | Y3 | Y4 | Y5 | Y6 | Y7 | Y8 | Y9 | Y10 | Total |
|---|---|---|---|---|---|---|---|---|---|---|---|
| deposit | $31,000 | $31,000 | $62,000 | - | - | - | - | - | - | - | $124,000 |
| remaining balance payment | - | - | - | - | - | - | - | - | - | - | - |
| closing cost | - | - | $57,000 | - | - | - | - | - | - | - | $57,000 |
| operating expense | - | - | $3,000 | $7,000 | $7,000 | $7,000 | $8,000 | $8,000 | $8,000 | $8,000 | $57,000 |
| mortgage payment | - | - | $14,000 | $28,000 | $28,000 | $28,000 | $28,000 | $28,000 | $28,000 | $28,000 | $212,000 |
| total expense investment | $31,000 | $31,000 | $136,000 | $35,000 | $36,000 | $36,000 | $36,000 | $36,000 | $36,000 | $37,000 | $450,000 |
Other
| Category | Y1 | Y2 | Y3 | Y4 | Y5 | Y6 | Y7 | Y8 | Y9 | Y10 | Total |
|---|---|---|---|---|---|---|---|---|---|---|---|
| net gain loss | $3,000 | $6,000 | -$63,044 | $22,000 | $25,000 | $27,000 | $30,000 | $33,000 | $36,000 | $39,000 | $158,000 |
| cumulative roi | $109 | $114 | $76 | $89 | $101 | $112 | $122 | $131 | $140 | $149 | $1,000 |
Lily is where urban excitement meets serene parkside sophistication. A curated selection of design-forward suites come together to create the community’s unique, boutique, mid-rise condominiums that offers stunning views of and easy escapes to the lu...
Address: Toronto C13, Ontario
Price Range: $590,000 - $1,359,000
Avail. suites: 68
1—3 bd
459—1070 SqFt