Suite number:
502 (Balcony)
Project:
Address:
Toronto W01, Ontario
Developer:
Curated Properties
Property type:
condo
Floor plan:
Bathrooms:
1
Bedrooms:
1
Size:
502 sqft
Occupancy Date:
Jan 2028
Price, CAD
$739,900
Available
ROI
Want to own a unit? —
Investment Period: 5 years
Yearly Return on Investment in Year 5
21.76%
Cumulative Return on Investment in Year 5
102.02%
Property Price at the End of Year 5
$953,000
Deposit Schedule
$10,000 at Signing
Total up to 5% in 30 days
$36,995
2.5% in 120 days
$18,498
2.5% in 270 days
$18,498
2.5% in 540 days
$18,498
2.5% in 720 days
$18,498
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 | $38,000 | $40,000 | $43,000 | $45,000 | $47,000 | $50,000 | $52,000 | $55,000 | $58,000 | $61,000 | $488,000 |
| rent income | - | - | - | $11,000 | $12,000 | $13,000 | $13,000 | $14,000 | $14,000 | $15,000 | $92,000 |
| mortgage principal reduction | - | - | - | $8,000 | $10,000 | $10,000 | $10,000 | $11,000 | $12,000 | $12,000 | $73,000 |
| deposit interest | -$2,607 | $7,000 | $6,000 | $142 | - | - | - | - | - | - | $10,000 |
| gst hst rebate | - | - | - | $24,000 | - | - | - | - | - | - | $24,000 |
| total income return | $36,000 | $48,000 | $48,000 | $88,000 | $69,000 | $72,000 | $76,000 | $80,000 | $84,000 | $88,000 | $688,000 |
Expense/ Investment
| Category | Y1 | Y2 | Y3 | Y4 | Y5 | Y6 | Y7 | Y8 | Y9 | Y10 | Total |
|---|---|---|---|---|---|---|---|---|---|---|---|
| deposit | $74,000 | $37,000 | - | $37,000 | - | - | - | - | - | - | $148,000 |
| remaining balance payment | - | - | - | - | - | - | - | - | - | - | - |
| closing cost | - | - | - | $63,000 | - | - | - | - | - | - | $63,000 |
| operating expense | - | - | - | $7,000 | $8,000 | $8,000 | $8,000 | $8,000 | $8,000 | $8,000 | $55,000 |
| mortgage payment | - | - | - | $34,000 | $37,000 | $37,000 | $37,000 | $37,000 | $37,000 | $37,000 | $256,000 |
| total expense investment | $74,000 | $37,000 | - | $141,000 | $45,000 | $45,000 | $45,000 | $45,000 | $45,000 | $45,000 | $522,000 |
Other
| Category | Y1 | Y2 | Y3 | Y4 | Y5 | Y6 | Y7 | Y8 | Y9 | Y10 | Total |
|---|---|---|---|---|---|---|---|---|---|---|---|
| net gain loss | -$38,232 | $11,000 | $48,000 | -$52,735 | $24,000 | $28,000 | $31,000 | $35,000 | $38,000 | $42,000 | $166,000 |
| cumulative roi | $52 | $75 | $119 | $92 | $102 | $111 | $120 | $128 | $135 | $143 | $1,000 |
8 Temple
Address: Toronto W01, Ontario
Price Range: $720,000 - $1,785,000
Avail. suites: 26
1—3.5 bd
447—1351 SqFt