Suite number:
1022 Terrace
Project:
Address:
Toronto W01, Ontario
Developer:
Curated Properties
Property type:
condo
Bathrooms:
2
Bedrooms:
3
Size:
1022 sqft
Occupancy Date:
Jun 2027
Price, CAD
$1,300,900
Available
ROI
Want to own a unit? —
Investment Period: 5 years
Yearly Return on Investment in Year 5
24.61%
Cumulative Return on Investment in Year 5
110.49%
Property Price at the End of Year 5
$1,676,000
Deposit Schedule
$10,000 at Signing
Total up to 5% in 30 days
$55,045
2.5% in 120 days
$32,523
2.5% in 270 days
$32,523
2.5% in 540 days
$32,523
2.5% in 720 days
$32,523
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 | $67,000 | $71,000 | $75,000 | $79,000 | $83,000 | $87,000 | $92,000 | $96,000 | $101,000 | $107,000 | $859,000 |
| rent income | - | - | $12,000 | $36,000 | $38,000 | $40,000 | $41,000 | $43,000 | $45,000 | $47,000 | $302,000 |
| mortgage principal reduction | - | - | $6,000 | $19,000 | $19,000 | $20,000 | $21,000 | $22,000 | $23,000 | $24,000 | $153,000 |
| deposit interest | -$3,300 | $12,000 | $7,000 | - | - | - | - | - | - | - | $16,000 |
| gst hst rebate | - | - | $24,000 | - | - | - | - | - | - | - | $24,000 |
| total income return | $64,000 | $84,000 | $123,000 | $134,000 | $140,000 | $147,000 | $154,000 | $161,000 | $169,000 | $177,000 | $1,353,000 |
Expense/ Investment
| Category | Y1 | Y2 | Y3 | Y4 | Y5 | Y6 | Y7 | Y8 | Y9 | Y10 | Total |
|---|---|---|---|---|---|---|---|---|---|---|---|
| deposit | $130,000 | $65,000 | $65,000 | - | - | - | - | - | - | - | $260,000 |
| remaining balance payment | - | - | - | - | - | - | - | - | - | - | - |
| closing cost | - | - | $84,000 | - | - | - | - | - | - | - | $84,000 |
| operating expense | - | - | $5,000 | $16,000 | $16,000 | $17,000 | $17,000 | $18,000 | $18,000 | $19,000 | $126,000 |
| mortgage payment | - | - | $20,000 | $60,000 | $60,000 | $60,000 | $60,000 | $60,000 | $60,000 | $60,000 | $437,000 |
| total expense investment | $130,000 | $65,000 | $174,000 | $75,000 | $76,000 | $76,000 | $77,000 | $77,000 | $78,000 | $79,000 | $908,000 |
Other
| Category | Y1 | Y2 | Y3 | Y4 | Y5 | Y6 | Y7 | Y8 | Y9 | Y10 | Total |
|---|---|---|---|---|---|---|---|---|---|---|---|
| net gain loss | -$65,936 | $19,000 | -$50,664 | $58,000 | $64,000 | $70,000 | $77,000 | $84,000 | $91,000 | $99,000 | $446,000 |
| cumulative roi | $52 | $76 | $77 | $94 | $110 | $125 | $139 | $153 | $166 | $179 | $1,000 |
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 award-winning de...
Address: Toronto W01, Ontario
Price Range: $715,000 - $1,785,000
Avail. suites: 28
1—3.5 bd
447—1351 SqFt