Suite number:
428 - 1B-28
Project:
Address:
Toronto, Ontario
Developer:
CONTEXT
Property type:
condo
Floor plan:
Bathrooms:
1
Bedrooms:
1
Size:
572 sqft
Occupancy Date:
Jun 2025
Price, CAD
$850,900
Available
ROI
Want to own a unit? —
Investment Period: 5 years
Yearly Return on Investment in Year 5
16.54%
Cumulative Return on Investment in Year 5
79.93%
Property Price at the End of Year 5
$1,096,000
Deposit Schedule
$5,000 at Signing
Total up to 5% in 30 days
$42,545
2.5% in 90 days
$21,273
12.5% on Occupancy
$106,363
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 | $44,000 | $47,000 | $49,000 | $52,000 | $54,000 | $57,000 | $60,000 | $63,000 | $66,000 | $70,000 | $562,000 |
| rent income | $8,000 | $14,000 | $14,000 | $15,000 | $15,000 | $16,000 | $17,000 | $18,000 | $18,000 | $19,000 | $154,000 |
| mortgage principal reduction | $6,000 | $11,000 | $11,000 | $12,000 | $12,000 | $13,000 | $14,000 | $14,000 | $15,000 | $16,000 | $124,000 |
| deposit interest | $132 | - | - | - | - | - | - | - | - | - | $132 |
| gst hst rebate | $24,000 | - | - | - | - | - | - | - | - | - | $24,000 |
| total income return | $82,000 | $71,000 | $75,000 | $78,000 | $82,000 | $86,000 | $91,000 | $95,000 | $100,000 | $105,000 | $864,000 |
Expense/ Investment
| Category | Y1 | Y2 | Y3 | Y4 | Y5 | Y6 | Y7 | Y8 | Y9 | Y10 | Total |
|---|---|---|---|---|---|---|---|---|---|---|---|
| deposit | $170,000 | - | - | - | - | - | - | - | - | - | $170,000 |
| remaining balance payment | - | - | - | - | - | - | - | - | - | - | - |
| closing cost | $67,000 | - | - | - | - | - | - | - | - | - | $67,000 |
| operating expense | $5,000 | $8,000 | $8,000 | $9,000 | $9,000 | $9,000 | $9,000 | $9,000 | $10,000 | $10,000 | $86,000 |
| mortgage payment | $25,000 | $43,000 | $43,000 | $43,000 | $43,000 | $43,000 | $43,000 | $43,000 | $43,000 | $43,000 | $408,000 |
| total expense investment | $267,000 | $51,000 | $51,000 | $51,000 | $51,000 | $52,000 | $52,000 | $52,000 | $52,000 | $53,000 | $732,000 |
Other
| Category | Y1 | Y2 | Y3 | Y4 | Y5 | Y6 | Y7 | Y8 | Y9 | Y10 | Total |
|---|---|---|---|---|---|---|---|---|---|---|---|
| net gain loss | -$185,208 | $20,000 | $23,000 | $27,000 | $31,000 | $35,000 | $39,000 | $43,000 | $47,000 | $52,000 | $132,000 |
| cumulative roi | $29 | $45 | $58 | $70 | $80 | $89 | $98 | $107 | $115 | $123 | $815 |
Queen & Ashbridge
Address: Toronto, Ontario
Price Range: $850,000 - $2,400,000
Avail. suites: 14
1—3 bd
490—1987 SqFt