Suite number:
2418
Project:
Address:
Toronto C03, Ontario
Developer:
Canderel Residential Inc.
Property type:
condo
Bathrooms:
2
Bedrooms:
2.5
Size:
904 sqft
Occupancy Date:
Jun 2027
Price, CAD
$2,121,900
Available
ROI
Want to own a unit? —
Investment Period: 5 years
Yearly Return on Investment in Year 5
22.56%
Cumulative Return on Investment in Year 5
100.41%
Property Price at the End of Year 5
$2,734,000
Deposit Schedule
$10,000 at Signing
Total up to 5% in 30 days
$106,095
5% in 120 days
$106,095
2.5% in 750 days
$53,048
2.5% in 900 days
$53,048
5% on Occupancy
$106,095
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 | $110,000 | $116,000 | $122,000 | $128,000 | $135,000 | $142,000 | $150,000 | $157,000 | $165,000 | $174,000 | $1,400,000 |
| rent income | - | - | $16,000 | $32,000 | $34,000 | $35,000 | $37,000 | $38,000 | $40,000 | $42,000 | $274,000 |
| mortgage principal reduction | - | - | $14,000 | $28,000 | $29,000 | $31,000 | $32,000 | $34,000 | $35,000 | $37,000 | $239,000 |
| deposit interest | $7,000 | $11,000 | $7,000 | - | - | - | - | - | - | - | $25,000 |
| gst hst rebate | - | - | $24,000 | - | - | - | - | - | - | - | $24,000 |
| total income return | $117,000 | $127,000 | $182,000 | $189,000 | $198,000 | $208,000 | $218,000 | $229,000 | $241,000 | $253,000 | $1,962,000 |
Expense/ Investment
| Category | Y1 | Y2 | Y3 | Y4 | Y5 | Y6 | Y7 | Y8 | Y9 | Y10 | Total |
|---|---|---|---|---|---|---|---|---|---|---|---|
| deposit | $212,000 | - | $212,000 | - | - | - | - | - | - | - | $424,000 |
| remaining balance payment | - | - | - | - | - | - | - | - | - | - | - |
| closing cost | - | - | $118,000 | - | - | - | - | - | - | - | $118,000 |
| operating expense | - | - | $8,000 | $17,000 | $17,000 | $18,000 | $19,000 | $19,000 | $20,000 | $20,000 | $139,000 |
| mortgage payment | - | - | $52,000 | $103,000 | $103,000 | $103,000 | $103,000 | $103,000 | $103,000 | $103,000 | $774,000 |
| total expense investment | $212,000 | - | $390,000 | $120,000 | $121,000 | $121,000 | $122,000 | $122,000 | $123,000 | $124,000 | $1,455,000 |
Other
| Category | Y1 | Y2 | Y3 | Y4 | Y5 | Y6 | Y7 | Y8 | Y9 | Y10 | Total |
|---|---|---|---|---|---|---|---|---|---|---|---|
| net gain loss | -$94,791 | $127,000 | -$207,990 | $69,000 | $78,000 | $87,000 | $97,000 | $107,000 | $118,000 | $129,000 | $507,000 |
| cumulative roi | $55 | $115 | $74 | $88 | $100 | $111 | $121 | $130 | $139 | $147 | $1,000 |
Forêt
Address: Toronto C03, Ontario
Price Range: $1,203,000 - $3,991,000
Avail. suites: 10
0—3.5 bd
369—1923 SqFt