Suite number:
527 (Balcony)
Project:
Address:
Toronto W01, Ontario
Developer:
Curated Properties
Property type:
condo
Bathrooms:
1
Bedrooms:
1
Size:
527 sqft
Occupancy Date:
Jun 2027
Price, CAD
$724,900
Available
ROI
Want to own a unit? —
Investment Period: 5 years
Yearly Return on Investment in Year 5
21.28%
Cumulative Return on Investment in Year 5
102.09%
Property Price at the End of Year 5
$934,000
Deposit Schedule
$10,000 at Signing
Total up to 5% in 30 days
$36,245
2.5% in 120 days
$18,123
2.5% in 270 days
$18,123
2.5% in 540 days
$18,123
2.5% in 720 days
$18,123
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 | $42,000 | $44,000 | $46,000 | $49,000 | $51,000 | $54,000 | $57,000 | $59,000 | $478,000 |
| rent income | - | - | $5,000 | $13,000 | $13,000 | $14,000 | $14,000 | $15,000 | $15,000 | $16,000 | $105,000 |
| mortgage principal reduction | - | - | $4,000 | $10,000 | $10,000 | $10,000 | $11,000 | $11,000 | $12,000 | $12,000 | $81,000 |
| deposit interest | $3,000 | $7,000 | $3,000 | - | - | - | - | - | - | - | $13,000 |
| gst hst rebate | - | - | $24,000 | - | - | - | - | - | - | - | $24,000 |
| total income return | $41,000 | $47,000 | $78,000 | $66,000 | $69,000 | $73,000 | $76,000 | $80,000 | $84,000 | $88,000 | $701,000 |
Expense/ Investment
| Category | Y1 | Y2 | Y3 | Y4 | Y5 | Y6 | Y7 | Y8 | Y9 | Y10 | Total |
|---|---|---|---|---|---|---|---|---|---|---|---|
| deposit | $72,000 | $36,000 | $36,000 | - | - | - | - | - | - | - | $145,000 |
| remaining balance payment | - | - | - | - | - | - | - | - | - | - | - |
| closing cost | - | - | $61,000 | - | - | - | - | - | - | - | $61,000 |
| operating expense | - | - | $3,000 | $8,000 | $8,000 | $8,000 | $8,000 | $9,000 | $9,000 | $9,000 | $63,000 |
| mortgage payment | - | - | $15,000 | $35,000 | $35,000 | $35,000 | $35,000 | $35,000 | $35,000 | $35,000 | $262,000 |
| total expense investment | $72,000 | $36,000 | $115,000 | $43,000 | $43,000 | $43,000 | $44,000 | $44,000 | $44,000 | $45,000 | $530,000 |
Other
| Category | Y1 | Y2 | Y3 | Y4 | Y5 | Y6 | Y7 | Y8 | Y9 | Y10 | Total |
|---|---|---|---|---|---|---|---|---|---|---|---|
| net gain loss | -$31,880 | $10,000 | -$37,377 | $23,000 | $26,000 | $29,000 | $33,000 | $36,000 | $40,000 | $44,000 | $171,000 |
| cumulative roi | $56 | $80 | $79 | $91 | $102 | $112 | $121 | $129 | $138 | $146 | $1,000 |
8 Temple
Address: Toronto W01, Ontario
Price Range: $715,000 - $1,785,000
Avail. suites: 27
1—3.5 bd
447—1351 SqFt