Suite number:
1B-11
Project:
Address:
Toronto C01, Ontario
Developer:
Republic Developments
Property type:
condo
Floor plan:
Bathrooms:
1
Bedrooms:
1
Size:
482 sqft
Occupancy Date:
May 2027
Price, CAD
$716,990
Available
ROI
Want to own a unit? —
Investment Period: 5 years
Yearly Return on Investment in Year 5
20.16%
Cumulative Return on Investment in Year 5
96.68%
Property Price at the End of Year 5
$924,000
Deposit Schedule
$10,000 at Signing
Total up to 2.5% in 30 days
$17,925
2.5% in 47 days
$17,925
5% in 231 days
$35,850
5% in 596 days
$35,850
5% on Occupancy
$35,850
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 | $37,000 | $39,000 | $41,000 | $43,000 | $46,000 | $48,000 | $51,000 | $53,000 | $56,000 | $59,000 | $473,000 |
| rent income | - | - | $7,000 | $12,000 | $12,000 | $13,000 | $13,000 | $14,000 | $14,000 | $15,000 | $99,000 |
| mortgage principal reduction | - | - | $5,000 | $9,000 | $10,000 | $10,000 | $10,000 | $11,000 | $12,000 | $12,000 | $79,000 |
| deposit interest | $2,000 | $6,000 | $2,000 | - | - | - | - | - | - | - | $10,000 |
| gst hst rebate | - | - | $24,000 | - | - | - | - | - | - | - | $24,000 |
| total income return | $39,000 | $45,000 | $79,000 | $64,000 | $67,000 | $71,000 | $74,000 | $78,000 | $82,000 | $86,000 | $685,000 |
Expense/ Investment
| Category | Y1 | Y2 | Y3 | Y4 | Y5 | Y6 | Y7 | Y8 | Y9 | Y10 | Total |
|---|---|---|---|---|---|---|---|---|---|---|---|
| deposit | $72,000 | $36,000 | $36,000 | - | - | - | - | - | - | - | $143,000 |
| remaining balance payment | - | - | - | - | - | - | - | - | - | - | - |
| closing cost | - | - | $62,000 | - | - | - | - | - | - | - | $62,000 |
| operating expense | - | - | $4,000 | $7,000 | $7,000 | $7,000 | $8,000 | $8,000 | $8,000 | $8,000 | $58,000 |
| mortgage payment | - | - | $21,000 | $36,000 | $36,000 | $36,000 | $36,000 | $36,000 | $36,000 | $36,000 | $272,000 |
| total expense investment | $72,000 | $36,000 | $123,000 | $43,000 | $43,000 | $43,000 | $44,000 | $44,000 | $44,000 | $44,000 | $536,000 |
Other
| Category | Y1 | Y2 | Y3 | Y4 | Y5 | Y6 | Y7 | Y8 | Y9 | Y10 | Total |
|---|---|---|---|---|---|---|---|---|---|---|---|
| net gain loss | -$32,428 | $10,000 | -$44,113 | $21,000 | $24,000 | $27,000 | $31,000 | $34,000 | $38,000 | $42,000 | $149,000 |
| cumulative roi | $55 | $79 | $74 | $86 | $97 | $106 | $115 | $123 | $131 | $138 | $1,000 |
Bellwoods House
Address: Toronto C01, Ontario
Price Range: $591,000 - $1,846,000
Avail. suites: 21
0—3.5 bd
376—1280 SqFt