Suite number:
707 - 3-O
Project:
Address:
Toronto E01, Ontario
Developer:
Graywood Developments
Property type:
condo
Floor plan:
Bathrooms:
2
Bedrooms:
3.5
Size:
946 sqft
Occupancy Date:
Jan 2023
Price, CAD
$1,135,900
Available
ROI
15,42%
Monthly Expenses
- condo fees— $530
- property taxes— $284
- property management— $170
- repairs and maintenance— $85
Total: $1,069
Want to own a unit? —
Investment Period: 5 years
Yearly Return on Investment in Year 5
31.99%
Cumulative Return on Investment in Year 5
155.18%
Property Price at the End of Year 5
$1,464,000
Deposit Schedule
$5,000 at Signing
Total up to 5% in 10 days
$56,795
Net Gain (Loss)
- Net Gain Loss
Get Expert Advice
Property Price Appreciation
- 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 | $59,000 | $62,000 | $65,000 | $69,000 | $72,000 | $76,000 | $80,000 | $84,000 | $89,000 | $93,000 | $750,000 |
| rent income | - | - | - | - | - | - | - | - | - | - | - |
| mortgage principal reduction | $44,000 | $16,000 | $17,000 | $18,000 | $19,000 | $20,000 | $20,000 | $21,000 | $23,000 | $24,000 | $221,000 |
| deposit interest | - | - | - | - | - | - | - | - | - | - | - |
| gst hst rebate | - | - | - | - | - | - | - | - | - | - | - |
| total income return | $103,000 | $78,000 | $82,000 | $87,000 | $91,000 | $96,000 | $101,000 | $106,000 | $111,000 | $117,000 | $971,000 |
Expense/ Investment
| Category | Y1 | Y2 | Y3 | Y4 | Y5 | Y6 | Y7 | Y8 | Y9 | Y10 | Total |
|---|---|---|---|---|---|---|---|---|---|---|---|
| deposit | - | - | - | - | - | - | - | - | - | - | - |
| remaining balance payment | - | - | - | - | - | - | - | - | - | - | - |
| closing cost | - | - | - | - | - | - | - | - | - | - | - |
| operating expense | - | - | - | - | - | - | - | - | - | - | - |
| mortgage payment | $57,000 | $57,000 | $57,000 | $57,000 | $57,000 | $57,000 | $57,000 | $57,000 | $57,000 | $57,000 | $569,000 |
| total expense investment | $57,000 | $57,000 | $57,000 | $57,000 | $57,000 | $57,000 | $57,000 | $57,000 | $57,000 | $57,000 | $569,000 |
Other
| Category | Y1 | Y2 | Y3 | Y4 | Y5 | Y6 | Y7 | Y8 | Y9 | Y10 | Total |
|---|---|---|---|---|---|---|---|---|---|---|---|
| net gain loss | $46,000 | $21,000 | $25,000 | $30,000 | $34,000 | $39,000 | $44,000 | $49,000 | $54,000 | $60,000 | $402,000 |
| cumulative roi | $181 | $160 | $155 | $154 | $155 | $157 | $160 | $163 | $167 | $171 | $2,000 |
Wonder Condos
Address: Toronto E01, Ontario
Price Range: $1,000,000 - $1,136,000
Avail. suites: 4
1—3.5 bd
516—1687 SqFt
Proforma Calculator
80% of Original Price
Options for changing mortgage terms
The rental rate per square foot.