Suite number:
1011 - Dunvegan 701
Project:
Address:
Toronto, Ontario
Developer:
Parallax Development Corporation
Property type:
condo
Floor plan:
Bathrooms:
2
Bedrooms:
2
Size:
701 sqft
Occupancy Date:
Jan 2026
Price, CAD
$1,325,990
Available
ROI
Want to own a unit? —
Investment Period: 5 years
Yearly Return on Investment in Year 5
17.26%
Cumulative Return on Investment in Year 5
80.98%
Property Price at the End of Year 5
$1,708,000
Deposit Schedule
$10,000 at Signing
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 | $69,000 | $73,000 | $76,000 | $80,000 | $84,000 | $89,000 | $93,000 | $98,000 | $103,000 | $109,000 | $875,000 |
| rent income | $10,000 | $21,000 | $22,000 | $23,000 | $24,000 | $25,000 | $26,000 | $27,000 | $28,000 | $29,000 | $233,000 |
| mortgage principal reduction | $8,000 | $17,000 | $18,000 | $18,000 | $19,000 | $20,000 | $21,000 | $22,000 | $23,000 | $24,000 | $192,000 |
| deposit interest | $259 | - | - | - | - | - | - | - | - | - | $259 |
| gst hst rebate | $24,000 | - | - | - | - | - | - | - | - | - | $24,000 |
| total income return | $111,000 | $110,000 | $116,000 | $121,000 | $127,000 | $134,000 | $140,000 | $147,000 | $155,000 | $162,000 | $1,325,000 |
Expense/ Investment
| Category | Y1 | Y2 | Y3 | Y4 | Y5 | Y6 | Y7 | Y8 | Y9 | Y10 | Total |
|---|---|---|---|---|---|---|---|---|---|---|---|
| deposit | $10,000 | - | - | - | - | - | - | - | - | - | $10,000 |
| remaining balance payment | $255,000 | - | - | - | - | - | - | - | - | - | $255,000 |
| closing cost | $86,000 | - | - | - | - | - | - | - | - | - | $86,000 |
| operating expense | $6,000 | $12,000 | $12,000 | $12,000 | $13,000 | $13,000 | $13,000 | $14,000 | $14,000 | $14,000 | $122,000 |
| mortgage payment | $33,000 | $66,000 | $66,000 | $66,000 | $66,000 | $66,000 | $66,000 | $66,000 | $66,000 | $66,000 | $631,000 |
| total expense investment | $391,000 | $78,000 | $78,000 | $79,000 | $79,000 | $79,000 | $80,000 | $80,000 | $80,000 | $81,000 | $1,105,000 |
Other
| Category | Y1 | Y2 | Y3 | Y4 | Y5 | Y6 | Y7 | Y8 | Y9 | Y10 | Total |
|---|---|---|---|---|---|---|---|---|---|---|---|
| net gain loss | -$279,425 | $32,000 | $37,000 | $43,000 | $48,000 | $54,000 | $61,000 | $68,000 | $75,000 | $82,000 | $220,000 |
| cumulative roi | $27 | $44 | $58 | $70 | $81 | $91 | $100 | $109 | $118 | $126 | $824 |
South Forest Hill Residences
Address: Toronto, Ontario
Price Range: $932,000 - $4,461,000
Avail. suites: 25
0—3.5 bd
416—2423 SqFt