Suite number:
1238 (Terrace)
Project:
Address:
Toronto W01, Ontario
Developer:
Curated Properties
Property type:
condo
Bathrooms:
2
Bedrooms:
3.5
Size:
1238 sqft
Occupancy Date:
Jun 2027
Price, CAD
$1,754,900
Available
ROI
Want to own a unit? —
Investment Period: 5 years
Yearly Return on Investment in Year 5
24.15%
Cumulative Return on Investment in Year 5
109.79%
Property Price at the End of Year 5
$2,261,000
Deposit Schedule
$10,000 at Signing
Total up to 5% in 30 days
$87,745
2.5% in 120 days
$43,873
2.5% in 270 days
$43,873
2.5% in 540 days
$43,873
2.5% in 720 days
$43,873
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 | $91,000 | $96,000 | $101,000 | $106,000 | $112,000 | $118,000 | $124,000 | $130,000 | $137,000 | $144,000 | $1,158,000 |
| rent income | - | - | $18,000 | $44,000 | $46,000 | $48,000 | $50,000 | $52,000 | $55,000 | $57,000 | $371,000 |
| mortgage principal reduction | - | - | $9,000 | $23,000 | $24,000 | $25,000 | $26,000 | $28,000 | $29,000 | $30,000 | $195,000 |
| deposit interest | $7,000 | $17,000 | $7,000 | - | - | - | - | - | - | - | $31,000 |
| gst hst rebate | - | - | $24,000 | - | - | - | - | - | - | - | $24,000 |
| total income return | $98,000 | $113,000 | $160,000 | $174,000 | $182,000 | $191,000 | $200,000 | $210,000 | $220,000 | $231,000 | $1,779,000 |
Expense/ Investment
| Category | Y1 | Y2 | Y3 | Y4 | Y5 | Y6 | Y7 | Y8 | Y9 | Y10 | Total |
|---|---|---|---|---|---|---|---|---|---|---|---|
| deposit | $175,000 | $88,000 | $88,000 | - | - | - | - | - | - | - | $351,000 |
| remaining balance payment | - | - | - | - | - | - | - | - | - | - | - |
| closing cost | - | - | $102,000 | - | - | - | - | - | - | - | $102,000 |
| operating expense | - | - | $8,000 | $20,000 | $20,000 | $21,000 | $22,000 | $22,000 | $23,000 | $24,000 | $159,000 |
| mortgage payment | - | - | $36,000 | $85,000 | $85,000 | $85,000 | $85,000 | $85,000 | $85,000 | $85,000 | $633,000 |
| total expense investment | $175,000 | $88,000 | $234,000 | $105,000 | $106,000 | $106,000 | $107,000 | $108,000 | $108,000 | $109,000 | $1,246,000 |
Other
| Category | Y1 | Y2 | Y3 | Y4 | Y5 | Y6 | Y7 | Y8 | Y9 | Y10 | Total |
|---|---|---|---|---|---|---|---|---|---|---|---|
| net gain loss | -$77,237 | $25,000 | -$73,916 | $69,000 | $76,000 | $85,000 | $93,000 | $102,000 | $112,000 | $122,000 | $533,000 |
| cumulative roi | $56 | $80 | $80 | $96 | $110 | $123 | $134 | $146 | $157 | $168 | $1,000 |
8 Temple
Address: Toronto W01, Ontario
Price Range: $715,000 - $1,785,000
Avail. suites: 27
1—3.5 bd
447—1351 SqFt