Suite number:
2110 (City Collection)
Project:
Address:
Toronto C02, Ontario
Developer:
Slate Asset Management
Property type:
condo
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
22.76%
Cumulative Return on Investment in Year 5
104.02%
Property Price at the End of Year 5
$2,087,000
Deposit Schedule
$10,000 at Signing
Total up to 5% in 0 days
$80,995
5% in 30 days
$80,995
5% in 90 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 | - | - | $9,000 | $22,000 | $23,000 | $24,000 | $25,000 | $26,000 | $27,000 | $28,000 | $184,000 |
| mortgage principal reduction | - | - | $9,000 | $21,000 | $22,000 | $23,000 | $24,000 | $25,000 | $27,000 | $28,000 | $180,000 |
| deposit interest | $7,000 | $8,000 | $15,000 | - | - | - | - | - | - | - | $30,000 |
| gst hst rebate | - | - | $24,000 | - | - | - | - | - | - | - | $24,000 |
| total income return | $91,000 | $97,000 | $149,000 | $141,000 | $148,000 | $156,000 | $163,000 | $172,000 | $180,000 | $189,000 | $1,487,000 |
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 | - | - | $97,000 | - | - | - | - | - | - | - | $97,000 |
| operating expense | - | - | $5,000 | $12,000 | $12,000 | $13,000 | $13,000 | $14,000 | $14,000 | $15,000 | $98,000 |
| mortgage payment | - | - | $33,000 | $79,000 | $79,000 | $79,000 | $79,000 | $79,000 | $79,000 | $79,000 | $584,000 |
| total expense investment | $162,000 | - | $297,000 | $91,000 | $91,000 | $92,000 | $92,000 | $92,000 | $93,000 | $93,000 | $1,103,000 |
Other
| Category | Y1 | Y2 | Y3 | Y4 | Y5 | Y6 | Y7 | Y8 | Y9 | Y10 | Total |
|---|---|---|---|---|---|---|---|---|---|---|---|
| net gain loss | -$70,927 | $97,000 | -$147,222 | $50,000 | $57,000 | $64,000 | $71,000 | $79,000 | $87,000 | $96,000 | $384,000 |
| cumulative roi | $56 | $116 | $79 | $93 | $104 | $114 | $123 | $131 | $140 | $147 | $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