Suite number:
T‐02 (South Tower)
Project:
Address:
Toronto, Ontario
Developer:
Reserve Properties
Property type:
condo
Floor plan:
Bathrooms:
2
Bedrooms:
3
Size:
903 sqft
Occupancy Date:
Jun 2025
Price, CAD
$1,363,900
Available
ROI
Want to own a unit? —
Investment Period: 5 years
Yearly Return on Investment in Year 5
46.60%
Cumulative Return on Investment in Year 5
221.69%
Property Price at the End of Year 5
$1,757,000
Deposit Schedule
$10,000 at Signing
Total up to 20% in 9999 days
$272,780
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 | $71,000 | $75,000 | $78,000 | $83,000 | $87,000 | $91,000 | $96,000 | $101,000 | $106,000 | $112,000 | $900,000 |
| rent income | $33,000 | $34,000 | $36,000 | $37,000 | $39,000 | $40,000 | $42,000 | $44,000 | $46,000 | $48,000 | $399,000 |
| mortgage principal reduction | $17,000 | $18,000 | $19,000 | $19,000 | $20,000 | $21,000 | $22,000 | $23,000 | $25,000 | $26,000 | $210,000 |
| deposit interest | - | - | - | - | - | - | - | - | - | - | - |
| gst hst rebate | $24,000 | - | - | - | - | - | - | - | - | - | $24,000 |
| total income return | $144,000 | $126,000 | $133,000 | $139,000 | $146,000 | $153,000 | $161,000 | $169,000 | $177,000 | $186,000 | $1,533,000 |
Expense/ Investment
| Category | Y1 | Y2 | Y3 | Y4 | Y5 | Y6 | Y7 | Y8 | Y9 | Y10 | Total |
|---|---|---|---|---|---|---|---|---|---|---|---|
| deposit | - | - | - | - | - | - | - | - | - | - | - |
| remaining balance payment | - | - | - | - | - | - | - | - | - | - | - |
| closing cost | - | - | - | - | - | - | - | - | - | - | - |
| operating expense | $14,000 | $14,000 | $14,000 | $15,000 | $15,000 | $15,000 | $16,000 | $16,000 | $16,000 | $17,000 | $151,000 |
| mortgage payment | $68,000 | $68,000 | $68,000 | $68,000 | $68,000 | $68,000 | $68,000 | $68,000 | $68,000 | $68,000 | $683,000 |
| total expense investment | $82,000 | $82,000 | $83,000 | $83,000 | $83,000 | $84,000 | $84,000 | $84,000 | $85,000 | $85,000 | $834,000 |
Other
| Category | Y1 | Y2 | Y3 | Y4 | Y5 | Y6 | Y7 | Y8 | Y9 | Y10 | Total |
|---|---|---|---|---|---|---|---|---|---|---|---|
| net gain loss | $62,000 | $44,000 | $50,000 | $56,000 | $63,000 | $70,000 | $77,000 | $84,000 | $92,000 | $101,000 | $699,000 |
| cumulative roi | $248 | $219 | $215 | $217 | $222 | $228 | $235 | $244 | $253 | $263 | $2,000 |
Line 5 Condos
Address: Toronto, Ontario
Price Range: $600,000 - $1,364,000
Avail. suites: 32
0—3 bd
291—1656 SqFt