Suite number:
Q482
Project:
Address:
Toronto, Ontario
Developer:
Lifetime Developments
Property type:
condo
Floor plan:
Bathrooms:
1
Bedrooms:
1
Size:
482 sqft
Occupancy Date:
Jan 2029
Price, CAD
$871,900
Available
ROI
Want to own a unit? —
Investment Period: 5 years
Yearly Return on Investment in Year 5
23.63%
Cumulative Return on Investment in Year 5
108.50%
Property Price at the End of Year 5
$1,123,000
Deposit Schedule
$10,000 at Signing
Total up to 5% in 30 days
$43,595
2.5% in 200 days
$21,798
2.5% in 365 days
$21,798
10% on Occupancy
$87,190
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 | $45,000 | $48,000 | $50,000 | $53,000 | $56,000 | $58,000 | $61,000 | $65,000 | $68,000 | $72,000 | $575,000 |
| rent income | - | - | - | $5,000 | $11,000 | $12,000 | $12,000 | $13,000 | $14,000 | $14,000 | $81,000 |
| mortgage principal reduction | - | - | - | $4,000 | $11,000 | $12,000 | $12,000 | $13,000 | $13,000 | $14,000 | $79,000 |
| deposit interest | $3,000 | $5,000 | $5,000 | $2,000 | - | - | - | - | - | - | $15,000 |
| gst hst rebate | - | - | - | $24,000 | - | - | - | - | - | - | $24,000 |
| total income return | $48,000 | $53,000 | $55,000 | $88,000 | $78,000 | $82,000 | $86,000 | $90,000 | $95,000 | $100,000 | $774,000 |
Expense/ Investment
| Category | Y1 | Y2 | Y3 | Y4 | Y5 | Y6 | Y7 | Y8 | Y9 | Y10 | Total |
|---|---|---|---|---|---|---|---|---|---|---|---|
| deposit | $65,000 | $22,000 | - | $87,000 | - | - | - | - | - | - | $174,000 |
| remaining balance payment | - | - | - | - | - | - | - | - | - | - | - |
| closing cost | - | - | - | $68,000 | - | - | - | - | - | - | $68,000 |
| operating expense | - | - | - | $3,000 | $8,000 | $8,000 | $8,000 | $8,000 | $8,000 | $9,000 | $52,000 |
| mortgage payment | - | - | - | $18,000 | $44,000 | $44,000 | $44,000 | $44,000 | $44,000 | $44,000 | $280,000 |
| total expense investment | $65,000 | $22,000 | - | $177,000 | $51,000 | $52,000 | $52,000 | $52,000 | $52,000 | $52,000 | $575,000 |
Other
| Category | Y1 | Y2 | Y3 | Y4 | Y5 | Y6 | Y7 | Y8 | Y9 | Y10 | Total |
|---|---|---|---|---|---|---|---|---|---|---|---|
| net gain loss | -$17,553 | $31,000 | $55,000 | -$88,640 | $27,000 | $30,000 | $34,000 | $38,000 | $43,000 | $47,000 | $199,000 |
| cumulative roi | $73 | $115 | $178 | $99 | $108 | $117 | $125 | $132 | $139 | $146 | $1,000 |
Q Tower
Address: Toronto, Ontario
Price Range: $646,000 - $1,596,000
Avail. suites: 27
0—3 bd
346—917 SqFt