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
18.25%
Cumulative Return on Investment in Year 5
86.94%
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% on Occupancy
$17,925
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 | - | $4,000 | $11,000 | $12,000 | $12,000 | $13,000 | $14,000 | $14,000 | $15,000 | $15,000 | $110,000 |
| mortgage principal reduction | - | $3,000 | $9,000 | $9,000 | $10,000 | $10,000 | $11,000 | $11,000 | $12,000 | $13,000 | $88,000 |
| deposit interest | $2,000 | $1,000 | - | - | - | - | - | - | - | - | $3,000 |
| gst hst rebate | - | $24,000 | - | - | - | - | - | - | - | - | $24,000 |
| total income return | $39,000 | $71,000 | $62,000 | $65,000 | $68,000 | $71,000 | $75,000 | $79,000 | $83,000 | $87,000 | $699,000 |
Expense/ Investment
| Category | Y1 | Y2 | Y3 | Y4 | Y5 | Y6 | Y7 | Y8 | Y9 | Y10 | Total |
|---|---|---|---|---|---|---|---|---|---|---|---|
| deposit | $36,000 | - | - | - | - | - | - | - | - | - | $36,000 |
| remaining balance payment | - | $108,000 | - | - | - | - | - | - | - | - | $108,000 |
| closing cost | - | $62,000 | - | - | - | - | - | - | - | - | $62,000 |
| operating expense | - | $2,000 | $7,000 | $7,000 | $7,000 | $8,000 | $8,000 | $8,000 | $8,000 | $8,000 | $64,000 |
| mortgage payment | - | $12,000 | $36,000 | $36,000 | $36,000 | $36,000 | $36,000 | $36,000 | $36,000 | $36,000 | $299,000 |
| total expense investment | $36,000 | $184,000 | $43,000 | $43,000 | $43,000 | $44,000 | $44,000 | $44,000 | $44,000 | $44,000 | $569,000 |
Other
| Category | Y1 | Y2 | Y3 | Y4 | Y5 | Y6 | Y7 | Y8 | Y9 | Y10 | Total |
|---|---|---|---|---|---|---|---|---|---|---|---|
| net gain loss | $3,000 | -$112,887 | $19,000 | $22,000 | $25,000 | $28,000 | $31,000 | $35,000 | $39,000 | $43,000 | $130,000 |
| cumulative roi | $108 | $50 | $65 | $76 | $87 | $96 | $105 | $114 | $122 | $130 | $953 |
Bellwoods House
Address: Toronto C01, Ontario
Price Range: $591,000 - $1,846,000
Avail. suites: 21
0—3.5 bd
376—1280 SqFt