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
24.02%
Cumulative Return on Investment in Year 5
110.68%
Property Price at the End of Year 5
$1,676,000
Deposit Schedule
$10,000 at Signing
Total up to 5% in 30 days
$65,045
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 | - | - | $15,000 | $37,000 | $38,000 | $40,000 | $41,000 | $43,000 | $45,000 | $47,000 | $306,000 |
| mortgage principal reduction | - | - | $7,000 | $17,000 | $18,000 | $19,000 | $20,000 | $20,000 | $21,000 | $22,000 | $144,000 |
| deposit interest | $5,000 | $12,000 | $5,000 | - | - | - | - | - | - | - | $23,000 |
| gst hst rebate | - | - | $24,000 | - | - | - | - | - | - | - | $24,000 |
| total income return | $73,000 | $84,000 | $126,000 | $132,000 | $139,000 | $146,000 | $153,000 | $160,000 | $168,000 | $176,000 | $1,356,000 |
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 | - | - | $6,000 | $16,000 | $16,000 | $17,000 | $17,000 | $18,000 | $18,000 | $19,000 | $128,000 |
| mortgage payment | - | - | $26,000 | $63,000 | $63,000 | $63,000 | $63,000 | $63,000 | $63,000 | $63,000 | $469,000 |
| total expense investment | $130,000 | $65,000 | $182,000 | $79,000 | $80,000 | $80,000 | $81,000 | $81,000 | $82,000 | $82,000 | $941,000 |
Other
| Category | Y1 | Y2 | Y3 | Y4 | Y5 | Y6 | Y7 | Y8 | Y9 | Y10 | Total |
|---|---|---|---|---|---|---|---|---|---|---|---|
| net gain loss | -$57,245 | $19,000 | -$55,821 | $53,000 | $59,000 | $66,000 | $72,000 | $79,000 | $86,000 | $94,000 | $415,000 |
| cumulative roi | $56 | $80 | $80 | $96 | $111 | $124 | $137 | $149 | $161 | $173 | $1,000 |
8 Temple
Address: Toronto W01, Ontario
Price Range: $715,000 - $1,785,000
Avail. suites: 27
1—3.5 bd
447—1351 SqFt