Suite number:
2110 (City Collection)
Project:
Address:
Toronto C02, Ontario
Developer:
Slate Asset Management
Property type:
condo
Floor plan:
Bathrooms:
1
Bedrooms:
1.5
Size:
614 sqft
Occupancy Date:
Jun 2027
Price, CAD
$1,619,900
Available
ROI
Want to own a unit? —
Investment Period: 5 years
Yearly Return on Investment in Year 5
22.01%
Cumulative Return on Investment in Year 5
100.76%
Property Price at the End of Year 5
$2,087,000
Deposit Schedule
$10,000 at Signing
Total up to 5% in 30 days
$80,995
5% in 90 days
$80,995
5% in 747 days
$80,995
5% on Occupancy
$80,995
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 | $84,000 | $89,000 | $93,000 | $98,000 | $103,000 | $109,000 | $114,000 | $120,000 | $126,000 | $133,000 | $1,069,000 |
| rent income | - | - | $11,000 | $22,000 | $23,000 | $24,000 | $25,000 | $26,000 | $27,000 | $28,000 | $185,000 |
| mortgage principal reduction | - | - | $10,000 | $20,000 | $21,000 | $23,000 | $24,000 | $25,000 | $26,000 | $27,000 | $176,000 |
| deposit interest | $6,000 | $8,000 | $13,000 | - | - | - | - | - | - | - | $28,000 |
| gst hst rebate | - | - | $24,000 | - | - | - | - | - | - | - | $24,000 |
| total income return | $90,000 | $97,000 | $151,000 | $140,000 | $147,000 | $155,000 | $163,000 | $171,000 | $179,000 | $188,000 | $1,482,000 |
Expense/ Investment
| Category | Y1 | Y2 | Y3 | Y4 | Y5 | Y6 | Y7 | Y8 | Y9 | Y10 | Total |
|---|---|---|---|---|---|---|---|---|---|---|---|
| deposit | $162,000 | - | $162,000 | - | - | - | - | - | - | - | $324,000 |
| remaining balance payment | - | - | - | - | - | - | - | - | - | - | - |
| closing cost | - | - | $98,000 | - | - | - | - | - | - | - | $98,000 |
| operating expense | - | - | $6,000 | $12,000 | $12,000 | $13,000 | $13,000 | $13,000 | $13,000 | $14,000 | $96,000 |
| mortgage payment | - | - | $41,000 | $81,000 | $81,000 | $81,000 | $81,000 | $81,000 | $81,000 | $81,000 | $608,000 |
| total expense investment | $162,000 | - | $307,000 | $93,000 | $93,000 | $94,000 | $94,000 | $94,000 | $95,000 | $95,000 | $1,127,000 |
Other
| Category | Y1 | Y2 | Y3 | Y4 | Y5 | Y6 | Y7 | Y8 | Y9 | Y10 | Total |
|---|---|---|---|---|---|---|---|---|---|---|---|
| net gain loss | -$71,673 | $97,000 | -$155,990 | $47,000 | $54,000 | $61,000 | $69,000 | $76,000 | $85,000 | $93,000 | $355,000 |
| cumulative roi | $56 | $116 | $77 | $90 | $101 | $110 | $119 | $127 | $135 | $143 | $1,000 |
One Delisle
Address: Toronto C02, Ontario
Price Range: $1,151,000 - $11,900,000
Avail. suites: 36
0—3.5 bd
308—3171 SqFt