Suite number:
2B (17/F - 5 6/F East Tower A)
Project:
Address:
Toronto C01, Ontario
Developer:
Concord Adex
Property type:
condo
Bathrooms:
2
Bedrooms:
2
Size:
718 sqft
Occupancy Date:
Jan 2025
Price, CAD
$900,000
Available
ROI
Want to own a unit? —
Investment Period: 5 years
Yearly Return on Investment in Year 5
17.62%
Cumulative Return on Investment in Year 5
85.48%
Property Price at the End of Year 5
$1,159,000
Deposit Schedule
$5 at Signing
Total up to 15% in 10484 days
$135,000
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 | $47,000 | $49,000 | $52,000 | $54,000 | $57,000 | $60,000 | $63,000 | $67,000 | $70,000 | $74,000 | $594,000 |
| rent income | $18,000 | $22,000 | $23,000 | $24,000 | $25,000 | $26,000 | $27,000 | $28,000 | $29,000 | $30,000 | $251,000 |
| mortgage principal reduction | $10,000 | $12,000 | $13,000 | $13,000 | $14,000 | $14,000 | $15,000 | $16,000 | $17,000 | $17,000 | $140,000 |
| deposit interest | $250 | - | - | - | - | - | - | - | - | - | $250 |
| gst hst rebate | $24,000 | - | - | - | - | - | - | - | - | - | $24,000 |
| total income return | $98,000 | $83,000 | $87,000 | $91,000 | $96,000 | $100,000 | $105,000 | $111,000 | $116,000 | $122,000 | $1,009,000 |
Expense/ Investment
| Category | Y1 | Y2 | Y3 | Y4 | Y5 | Y6 | Y7 | Y8 | Y9 | Y10 | Total |
|---|---|---|---|---|---|---|---|---|---|---|---|
| deposit | $135,000 | - | - | - | - | - | - | - | - | - | $135,000 |
| remaining balance payment | $45,000 | - | - | - | - | - | - | - | - | - | $45,000 |
| closing cost | $68,000 | - | - | - | - | - | - | - | - | - | $68,000 |
| operating expense | $9,000 | $11,000 | $12,000 | $12,000 | $13,000 | $13,000 | $13,000 | $14,000 | $14,000 | $15,000 | $127,000 |
| mortgage payment | $36,000 | $44,000 | $44,000 | $44,000 | $44,000 | $44,000 | $44,000 | $44,000 | $44,000 | $44,000 | $430,000 |
| total expense investment | $294,000 | $55,000 | $56,000 | $56,000 | $56,000 | $57,000 | $57,000 | $58,000 | $58,000 | $58,000 | $805,000 |
Other
| Category | Y1 | Y2 | Y3 | Y4 | Y5 | Y6 | Y7 | Y8 | Y9 | Y10 | Total |
|---|---|---|---|---|---|---|---|---|---|---|---|
| net gain loss | -$195,693 | $28,000 | $31,000 | $35,000 | $39,000 | $44,000 | $48,000 | $53,000 | $58,000 | $63,000 | $204,000 |
| cumulative roi | $29 | $46 | $61 | $74 | $85 | $97 | $107 | $117 | $128 | $138 | $882 |
Concord Canada House
Address: Toronto C01, Ontario
Price Range: $600,000 - $1,600,000
Avail. suites: 8
1—4 bd
0—2308 SqFt