Suite number:
1102
Project:
Address:
Toronto E06, Ontario
Developer:
Diamond Kilmer Developments
Property type:
condo
Bathrooms:
2
Bedrooms:
3
Size:
877 sqft
Occupancy Date:
Jan 2028
Price, CAD
$952,900
Available
ROI
Want to own a unit? —
Investment Period: 5 years
Yearly Return on Investment in Year 5
24.85%
Cumulative Return on Investment in Year 5
113.69%
Property Price at the End of Year 5
$1,228,000
Deposit Schedule
$10,000 at Signing
Total up to 5% in 0 days
$47,645
0% in 0 days
$1,000
5% in 30 days
$47,645
10% on Occupancy
$95,290
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 | $49,000 | $52,000 | $55,000 | $58,000 | $61,000 | $64,000 | $67,000 | $71,000 | $74,000 | $78,000 | $629,000 |
| rent income | - | - | - | $26,000 | $32,000 | $33,000 | $35,000 | $36,000 | $38,000 | $39,000 | $239,000 |
| mortgage principal reduction | - | - | - | $10,000 | $13,000 | $13,000 | $14,000 | $15,000 | $15,000 | $16,000 | $96,000 |
| deposit interest | $4,000 | $5,000 | $5,000 | $554 | - | - | - | - | - | - | $14,000 |
| gst hst rebate | - | - | - | $24,000 | - | - | - | - | - | - | $24,000 |
| total income return | $53,000 | $57,000 | $60,000 | $118,000 | $105,000 | $110,000 | $116,000 | $121,000 | $127,000 | $134,000 | $1,002,000 |
Expense/ Investment
| Category | Y1 | Y2 | Y3 | Y4 | Y5 | Y6 | Y7 | Y8 | Y9 | Y10 | Total |
|---|---|---|---|---|---|---|---|---|---|---|---|
| deposit | $96,000 | - | - | $95,000 | - | - | - | - | - | - | $192,000 |
| remaining balance payment | - | - | - | - | - | - | - | - | - | - | - |
| closing cost | - | - | - | $70,000 | - | - | - | - | - | - | $70,000 |
| operating expense | - | - | - | $11,000 | $13,000 | $14,000 | $14,000 | $15,000 | $15,000 | $16,000 | $97,000 |
| mortgage payment | - | - | - | $39,000 | $46,000 | $46,000 | $46,000 | $46,000 | $46,000 | $46,000 | $317,000 |
| total expense investment | $96,000 | - | - | $215,000 | $60,000 | $60,000 | $61,000 | $61,000 | $61,000 | $62,000 | $676,000 |
Other
| Category | Y1 | Y2 | Y3 | Y4 | Y5 | Y6 | Y7 | Y8 | Y9 | Y10 | Total |
|---|---|---|---|---|---|---|---|---|---|---|---|
| net gain loss | -$43,156 | $57,000 | $60,000 | -$96,685 | $46,000 | $50,000 | $55,000 | $60,000 | $66,000 | $72,000 | $326,000 |
| cumulative roi | $55 | $115 | $177 | $98 | $114 | $128 | $142 | $155 | $169 | $182 | $1,000 |
Birchley Park
Address: Toronto E06, Ontario
Price Range: $532,000 - $989,000
Avail. suites: 24
0—3 bd
374—951 SqFt