Suite number:
Q522
Project:
Address:
Toronto, Ontario
Developer:
Lifetime Developments
Property type:
condo
Floor plan:
Bathrooms:
1
Bedrooms:
1
Size:
522 sqft
Occupancy Date:
Jan 2029
Price, CAD
$890,900
Available
ROI
Want to own a unit? —
Investment Period: 5 years
Yearly Return on Investment in Year 5
23.73%
Cumulative Return on Investment in Year 5
108.78%
Property Price at the End of Year 5
$1,148,000
Deposit Schedule
$10,000 at Signing
Total up to 5% in 30 days
$44,545
2.5% in 200 days
$22,273
2.5% in 365 days
$22,273
10% on Occupancy
$89,090
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 | $46,000 | $49,000 | $51,000 | $54,000 | $57,000 | $60,000 | $63,000 | $66,000 | $69,000 | $73,000 | $588,000 |
| rent income | - | - | - | $5,000 | $12,000 | $13,000 | $13,000 | $14,000 | $15,000 | $15,000 | $88,000 |
| mortgage principal reduction | - | - | - | $5,000 | $11,000 | $12,000 | $12,000 | $13,000 | $14,000 | $14,000 | $81,000 |
| deposit interest | $3,000 | $5,000 | $5,000 | $2,000 | - | - | - | - | - | - | $15,000 |
| gst hst rebate | - | - | - | $24,000 | - | - | - | - | - | - | $24,000 |
| total income return | $49,000 | $54,000 | $56,000 | $90,000 | $80,000 | $84,000 | $89,000 | $93,000 | $98,000 | $103,000 | $795,000 |
Expense/ Investment
| Category | Y1 | Y2 | Y3 | Y4 | Y5 | Y6 | Y7 | Y8 | Y9 | Y10 | Total |
|---|---|---|---|---|---|---|---|---|---|---|---|
| deposit | $67,000 | $22,000 | - | $89,000 | - | - | - | - | - | - | $178,000 |
| remaining balance payment | - | - | - | - | - | - | - | - | - | - | - |
| closing cost | - | - | - | $69,000 | - | - | - | - | - | - | $69,000 |
| operating expense | - | - | - | $3,000 | $8,000 | $8,000 | $9,000 | $9,000 | $9,000 | $9,000 | $55,000 |
| mortgage payment | - | - | - | $19,000 | $45,000 | $45,000 | $45,000 | $45,000 | $45,000 | $45,000 | $286,000 |
| total expense investment | $67,000 | $22,000 | - | $180,000 | $53,000 | $53,000 | $53,000 | $53,000 | $54,000 | $54,000 | $589,000 |
Other
| Category | Y1 | Y2 | Y3 | Y4 | Y5 | Y6 | Y7 | Y8 | Y9 | Y10 | Total |
|---|---|---|---|---|---|---|---|---|---|---|---|
| net gain loss | -$17,936 | $32,000 | $56,000 | -$90,208 | $28,000 | $31,000 | $35,000 | $40,000 | $44,000 | $49,000 | $206,000 |
| cumulative roi | $73 | $115 | $178 | $99 | $109 | $117 | $125 | $132 | $140 | $146 | $1,000 |
Q Tower
Address: Toronto, Ontario
Price Range: $646,000 - $1,596,000
Avail. suites: 27
0—3 bd
346—917 SqFt