Suite number:
1307
Project:
Address:
Toronto, Ontario
Developer:
Curated Properties
Property type:
2B
Floor plan:
Bathrooms:
2
Bedrooms:
2
Size:
700 sqft
Balcony:
229 sqft
Occupancy Date:
Jun 2027
Price, CAD
$1,019,900
Available
ROI
Want to own a unit? —
Investment Period: 5 years
Yearly Return on Investment in Year 5
33.03%
Cumulative Return on Investment in Year 5
147.48%
Property Price at the End of Year 5
$1,417,000
Deposit Schedule
$10,000 at Signing
Total up to 5% in 30 days
$40,995
2.5% in 120 days
$25,498
2.5% in 270 days
$25,498
2.5% in 540 days
$25,498
2.5% in 720 days
$25,498
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 | $69,000 | $74,000 | $79,000 | $84,000 | $90,000 | $96,000 | $103,000 | $110,000 | $117,000 | $125,000 | $949,000 |
| rent income | - | - | $3,000 | $34,000 | $35,000 | $36,000 | $38,000 | $39,000 | $41,000 | $42,000 | $268,000 |
| mortgage principal reduction | - | - | $999 | $12,000 | $13,000 | $14,000 | $14,000 | $15,000 | $16,000 | $17,000 | $101,000 |
| deposit interest | -$3,092 | $10,000 | $7,000 | - | - | - | - | - | - | - | $13,000 |
| gst hst rebate | - | - | - | $24,000 | - | - | - | - | - | - | $24,000 |
| total income return | $66,000 | $84,000 | $90,000 | $154,000 | $138,000 | $146,000 | $155,000 | $164,000 | $174,000 | $184,000 | $1,355,000 |
Expense/ Investment
| Category | Y1 | Y2 | Y3 | Y4 | Y5 | Y6 | Y7 | Y8 | Y9 | Y10 | Total |
|---|---|---|---|---|---|---|---|---|---|---|---|
| deposit | $102,000 | $51,000 | $51,000 | - | - | - | - | - | - | - | $204,000 |
| remaining balance payment | - | - | - | - | - | - | - | - | - | - | - |
| closing cost | - | - | $62,000 | - | - | - | - | - | - | - | $62,000 |
| operating expense | - | - | $971 | $12,000 | $12,000 | $12,000 | $13,000 | $13,000 | $14,000 | $14,000 | $91,000 |
| mortgage payment | - | - | $4,000 | $52,000 | $52,000 | $52,000 | $52,000 | $52,000 | $52,000 | $52,000 | $368,000 |
| total expense investment | $102,000 | $51,000 | $119,000 | $64,000 | $64,000 | $64,000 | $65,000 | $65,000 | $66,000 | $66,000 | $725,000 |
Other
| Category | Y1 | Y2 | Y3 | Y4 | Y5 | Y6 | Y7 | Y8 | Y9 | Y10 | Total |
|---|---|---|---|---|---|---|---|---|---|---|---|
| net gain loss | -$35,928 | $33,000 | -$29,120 | $91,000 | $74,000 | $82,000 | $90,000 | $99,000 | $108,000 | $118,000 | $630,000 |
| cumulative roi | $68 | $98 | $93 | $126 | $147 | $168 | $187 | $207 | $226 | $246 | $2,000 |
Centered on transit and surrounded by the lake and urban landmark amenities, 8 Temple is a place for first-time buyers to grow, and young urban families to grow into. It offers a range of spacious, well-thought-out suites designed by awar...
Address: Toronto, Ontario
Price Range: $710,000 - $1,750,000
Avail. suites: 21
1—3 bd
489—1238 SqFt