Suite number:
C0213 - Claymore (Podium)
Project:
Address:
Toronto W08, Ontario
Developer:
EllisDon Capital
Property type:
condo
Bathrooms:
1
Bedrooms:
1.5
Size:
571 sqft
Occupancy Date:
Jun 2027
Price, CAD
$710,990
Available
ROI
Want to own a unit? —
Investment Period: 5 years
Yearly Return on Investment in Year 5
22.40%
Cumulative Return on Investment in Year 5
106.55%
Property Price at the End of Year 5
$916,000
Deposit Schedule
$10,000 at Signing
Total up to 5% in 30 days
$35,550
5% in 270 days
$35,550
2.5% in 540 days
$17,775
2.5% in 720 days
$17,775
5% on Occupancy
$35,550
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 | $45,000 | $48,000 | $50,000 | $53,000 | $55,000 | $58,000 | $469,000 |
| rent income | - | - | $8,000 | $20,000 | $21,000 | $22,000 | $23,000 | $24,000 | $25,000 | $26,000 | $171,000 |
| mortgage principal reduction | - | - | $4,000 | $9,000 | $10,000 | $10,000 | $11,000 | $11,000 | $12,000 | $12,000 | $79,000 |
| deposit interest | $2,000 | $5,000 | $3,000 | - | - | - | - | - | - | - | $10,000 |
| gst hst rebate | - | - | $24,000 | - | - | - | - | - | - | - | $24,000 |
| total income return | $39,000 | $44,000 | $80,000 | $73,000 | $76,000 | $80,000 | $84,000 | $88,000 | $92,000 | $97,000 | $753,000 |
Expense/ Investment
| Category | Y1 | Y2 | Y3 | Y4 | Y5 | Y6 | Y7 | Y8 | Y9 | Y10 | Total |
|---|---|---|---|---|---|---|---|---|---|---|---|
| deposit | $71,000 | $36,000 | $36,000 | - | - | - | - | - | - | - | $142,000 |
| remaining balance payment | - | - | - | - | - | - | - | - | - | - | - |
| closing cost | - | - | $60,000 | - | - | - | - | - | - | - | $60,000 |
| operating expense | - | - | $4,000 | $9,000 | $9,000 | $9,000 | $10,000 | $10,000 | $10,000 | $11,000 | $72,000 |
| mortgage payment | - | - | $14,000 | $35,000 | $35,000 | $35,000 | $35,000 | $35,000 | $35,000 | $35,000 | $256,000 |
| total expense investment | $71,000 | $36,000 | $114,000 | $43,000 | $44,000 | $44,000 | $44,000 | $45,000 | $45,000 | $45,000 | $531,000 |
Other
| Category | Y1 | Y2 | Y3 | Y4 | Y5 | Y6 | Y7 | Y8 | Y9 | Y10 | Total |
|---|---|---|---|---|---|---|---|---|---|---|---|
| net gain loss | -$32,026 | $8,000 | -$33,806 | $29,000 | $33,000 | $36,000 | $40,000 | $43,000 | $47,000 | $52,000 | $222,000 |
| cumulative roi | $55 | $77 | $77 | $93 | $107 | $120 | $132 | $144 | $156 | $167 | $1,000 |
Arcadia District Condos
Address: Toronto W08, Ontario
Price Range: $558,000 - $1,141,000
Avail. suites: 27
0—3 bd
387—1084 SqFt