Suite number:
LNE-W (West Tower)
Address:
Toronto W01, Ontario
Developer:
Mirabella Development Corporation
Property type:
condo
Bathrooms:
2
Bedrooms:
2.5
Size:
956 sqft
Occupancy Date:
Jan 2023
Price, CAD
$1,050,000
Available
ROI
Want to own a unit? —
Investment Period: 5 years
Yearly Return on Investment in Year 5
33.11%
Cumulative Return on Investment in Year 5
160.62%
Property Price at the End of Year 5
$1,353,000
Deposit Schedule
$10 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 | $54,000 | $57,000 | $60,000 | $64,000 | $67,000 | $70,000 | $74,000 | $78,000 | $82,000 | $86,000 | $693,000 |
| rent income | - | - | - | - | - | - | - | - | - | - | - |
| mortgage principal reduction | $41,000 | $15,000 | $16,000 | $17,000 | $18,000 | $18,000 | $19,000 | $20,000 | $21,000 | $22,000 | $209,000 |
| deposit interest | - | - | - | - | - | - | - | - | - | - | - |
| gst hst rebate | - | - | - | - | - | - | - | - | - | - | - |
| total income return | $96,000 | $73,000 | $77,000 | $80,000 | $85,000 | $89,000 | $93,000 | $98,000 | $103,000 | $108,000 | $902,000 |
Expense/ Investment
| Category | Y1 | Y2 | Y3 | Y4 | Y5 | Y6 | Y7 | Y8 | Y9 | Y10 | Total |
|---|---|---|---|---|---|---|---|---|---|---|---|
| deposit | - | - | - | - | - | - | - | - | - | - | - |
| remaining balance payment | - | - | - | - | - | - | - | - | - | - | - |
| closing cost | - | - | - | - | - | - | - | - | - | - | - |
| operating expense | - | - | - | - | - | - | - | - | - | - | - |
| mortgage payment | $51,000 | $51,000 | $51,000 | $51,000 | $51,000 | $51,000 | $51,000 | $51,000 | $51,000 | $51,000 | $511,000 |
| total expense investment | $51,000 | $51,000 | $51,000 | $51,000 | $51,000 | $51,000 | $51,000 | $51,000 | $51,000 | $51,000 | $511,000 |
Other
| Category | Y1 | Y2 | Y3 | Y4 | Y5 | Y6 | Y7 | Y8 | Y9 | Y10 | Total |
|---|---|---|---|---|---|---|---|---|---|---|---|
| net gain loss | $45,000 | $22,000 | $26,000 | $29,000 | $33,000 | $38,000 | $42,000 | $47,000 | $52,000 | $57,000 | $391,000 |
| cumulative roi | $187 | $165 | $160 | $159 | $161 | $163 | $166 | $169 | $173 | $177 | $2,000 |
Mirabella Luxury Condos - East and West Tower
Address: Toronto W01, Ontario
Price Range: $600,000 - $1,150,000
Avail. suites: 14
1—3 bd
460—1539 SqFt