Suite number:
1102
Project:
Address:
Toronto E06, Ontario
Developer:
Diamond Kilmer Developments
Property type:
condo
Floor plan:
Bathrooms:
2
Bedrooms:
3
Size:
877 sqft
Occupancy Date:
Jun 2028
Price, CAD
$952,900
Available
ROI
Want to own a unit? —
Investment Period: 5 years
Yearly Return on Investment in Year 5
24.99%
Cumulative Return on Investment in Year 5
114.39%
Property Price at the End of Year 5
$1,228,000
Deposit Schedule
$10,000 at Signing
Total up to 5% in 30 days
$47,645
0% in 78 days
$1,000
5% in 108 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 | - | - | - | $18,000 | $31,000 | $33,000 | $34,000 | $36,000 | $37,000 | $39,000 | $228,000 |
| mortgage principal reduction | - | - | - | $7,000 | $12,000 | $13,000 | $13,000 | $14,000 | $15,000 | $15,000 | $89,000 |
| deposit interest | $4,000 | $5,000 | $5,000 | $2,000 | - | - | - | - | - | - | $15,000 |
| gst hst rebate | - | - | - | $24,000 | - | - | - | - | - | - | $24,000 |
| total income return | $53,000 | $57,000 | $60,000 | $108,000 | $104,000 | $109,000 | $115,000 | $120,000 | $126,000 | $132,000 | $985,000 |
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 | - | - | - | $72,000 | - | - | - | - | - | - | $72,000 |
| operating expense | - | - | - | $8,000 | $13,000 | $13,000 | $14,000 | $14,000 | $14,000 | $15,000 | $91,000 |
| mortgage payment | - | - | - | $28,000 | $48,000 | $48,000 | $48,000 | $48,000 | $48,000 | $48,000 | $314,000 |
| total expense investment | $96,000 | - | - | $202,000 | $61,000 | $61,000 | $61,000 | $62,000 | $62,000 | $62,000 | $668,000 |
Other
| Category | Y1 | Y2 | Y3 | Y4 | Y5 | Y6 | Y7 | Y8 | Y9 | Y10 | Total |
|---|---|---|---|---|---|---|---|---|---|---|---|
| net gain loss | -$43,331 | $57,000 | $60,000 | -$94,011 | $43,000 | $48,000 | $53,000 | $58,000 | $64,000 | $70,000 | $316,000 |
| cumulative roi | $55 | $114 | $176 | $99 | $114 | $128 | $141 | $154 | $167 | $179 | $1,000 |
Birchley Park
Address: Toronto E06, Ontario
Price Range: $532,000 - $989,000
Avail. suites: 24
0—3 bd
374—951 SqFt