Suite number:
106
Project:
Address:
Toronto E06, Ontario
Developer:
Diamond Kilmer Developments
Property type:
condo
Floor plan:
Bathrooms:
1
Bedrooms:
1
Size:
479 sqft
Occupancy Date:
Jun 2028
Price, CAD
$626,900
Available
ROI
Want to own a unit? —
Investment Period: 5 years
Yearly Return on Investment in Year 5
22.36%
Cumulative Return on Investment in Year 5
106.22%
Property Price at the End of Year 5
$808,000
Deposit Schedule
$10,000 at Signing
Total up to 5% in 30 days
$31,345
0% in 78 days
$1,000
5% in 108 days
$31,345
10% on Occupancy
$62,690
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 | $33,000 | $34,000 | $36,000 | $38,000 | $40,000 | $42,000 | $44,000 | $46,000 | $49,000 | $51,000 | $414,000 |
| rent income | - | - | - | $7,000 | $11,000 | $12,000 | $12,000 | $13,000 | $14,000 | $14,000 | $83,000 |
| mortgage principal reduction | - | - | - | $4,000 | $8,000 | $8,000 | $9,000 | $9,000 | $10,000 | $10,000 | $58,000 |
| deposit interest | $2,000 | $3,000 | $3,000 | $1,000 | - | - | - | - | - | - | $10,000 |
| gst hst rebate | - | - | - | $24,000 | - | - | - | - | - | - | $24,000 |
| total income return | $35,000 | $38,000 | $39,000 | $74,000 | $59,000 | $62,000 | $65,000 | $69,000 | $72,000 | $76,000 | $590,000 |
Expense/ Investment
| Category | Y1 | Y2 | Y3 | Y4 | Y5 | Y6 | Y7 | Y8 | Y9 | Y10 | Total |
|---|---|---|---|---|---|---|---|---|---|---|---|
| deposit | $64,000 | - | - | $63,000 | - | - | - | - | - | - | $126,000 |
| remaining balance payment | - | - | - | - | - | - | - | - | - | - | - |
| closing cost | - | - | - | $59,000 | - | - | - | - | - | - | $59,000 |
| operating expense | - | - | - | $4,000 | $7,000 | $7,000 | $7,000 | $7,000 | $8,000 | $8,000 | $48,000 |
| mortgage payment | - | - | - | $18,000 | $31,000 | $31,000 | $31,000 | $31,000 | $31,000 | $31,000 | $207,000 |
| total expense investment | $64,000 | - | - | $144,000 | $38,000 | $39,000 | $39,000 | $39,000 | $39,000 | $39,000 | $440,000 |
Other
| Category | Y1 | Y2 | Y3 | Y4 | Y5 | Y6 | Y7 | Y8 | Y9 | Y10 | Total |
|---|---|---|---|---|---|---|---|---|---|---|---|
| net gain loss | -$28,835 | $38,000 | $39,000 | -$69,329 | $21,000 | $24,000 | $27,000 | $30,000 | $33,000 | $37,000 | $150,000 |
| cumulative roi | $55 | $114 | $176 | $96 | $106 | $115 | $124 | $132 | $140 | $148 | $1,000 |
Birchley Park
Address: Toronto E06, Ontario
Price Range: $532,000 - $989,000
Avail. suites: 24
0—3 bd
374—951 SqFt