Suite number:
Tower 1 - Model: A1B-540
Project:
Address:
Toronto, Ontario
Developer:
Harhay Developments
Property type:
Condo
Floor plan:
Bathrooms:
1
Bedrooms:
1
Size:
540 sqft
Balcony:
227 sqft
Occupancy Date:
Jun 2027
Description:
Tower 1 Floor Plan Model - A1B-540 1 Bed, 1 Bath
Price, CAD
$699,900
Available
ROI
Want to own a unit? —
Investment Period: 5 years
Yearly Return on Investment in Year 5
34.69%
Cumulative Return on Investment in Year 5
157.60%
Property Price at the End of Year 5
$972,000
Deposit Schedule
$10,000 at Signing
Total up to 5% in 30 days
$34,995
2% in 180 days
$13,998
2% in 365 days
$13,998
2% in 720 days
$13,998
2% in 900 days
$13,998
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 | $47,000 | $51,000 | $54,000 | $58,000 | $62,000 | $66,000 | $71,000 | $75,000 | $81,000 | $86,000 | $651,000 |
| rent income | - | - | - | $32,000 | $41,000 | $43,000 | $45,000 | $47,000 | $49,000 | $52,000 | $308,000 |
| mortgage principal reduction | - | - | - | $7,000 | $9,000 | $9,000 | $10,000 | $10,000 | $11,000 | $11,000 | $67,000 |
| deposit interest | -$2,798 | $5,000 | $6,000 | $654 | - | - | - | - | - | - | $9,000 |
| gst hst rebate | - | - | - | $24,000 | - | - | - | - | - | - | $24,000 |
| total income return | $45,000 | $56,000 | $61,000 | $122,000 | $111,000 | $118,000 | $125,000 | $132,000 | $140,000 | $149,000 | $1,059,000 |
Expense/ Investment
| Category | Y1 | Y2 | Y3 | Y4 | Y5 | Y6 | Y7 | Y8 | Y9 | Y10 | Total |
|---|---|---|---|---|---|---|---|---|---|---|---|
| deposit | $49,000 | $28,000 | $49,000 | - | - | - | - | - | - | - | $126,000 |
| remaining balance payment | - | - | - | $14,000 | - | - | - | - | - | - | $14,000 |
| closing cost | - | - | - | $59,000 | - | - | - | - | - | - | $59,000 |
| operating expense | - | - | - | $10,000 | $12,000 | $12,000 | $13,000 | $13,000 | $14,000 | $14,000 | $87,000 |
| mortgage payment | - | - | - | $30,000 | $36,000 | $36,000 | $36,000 | $36,000 | $36,000 | $36,000 | $244,000 |
| total expense investment | $49,000 | $28,000 | $49,000 | $113,000 | $47,000 | $48,000 | $48,000 | $49,000 | $49,000 | $50,000 | $530,000 |
Other
| Category | Y1 | Y2 | Y3 | Y4 | Y5 | Y6 | Y7 | Y8 | Y9 | Y10 | Total |
|---|---|---|---|---|---|---|---|---|---|---|---|
| net gain loss | -$4,334 | $28,000 | $12,000 | $9,000 | $64,000 | $70,000 | $77,000 | $84,000 | $91,000 | $99,000 | $528,000 |
| cumulative roi | $97 | $130 | $128 | $127 | $158 | $190 | $224 | $262 | $304 | $349 | $2,000 |
The 900 Signature Residences
Address: Toronto, Ontario
Price Range: $631,000 - $1,165,000
Avail. suites: 54
1—3 bd
476—1095 SqFt