Suite number:
1465
Project:
Address:
Toronto C02, Ontario
Developer:
By Burnac
Property type:
condo
Bathrooms:
2.5
Bedrooms:
2.5
Size:
1465 sqft
Occupancy Date:
Mar 2027
Price, CAD
$2,799,900
Available
ROI
Want to own a unit? —
Investment Period: 5 years
Yearly Return on Investment in Year 5
22.34%
Cumulative Return on Investment in Year 5
100.05%
Property Price at the End of Year 5
$3,607,000
Deposit Schedule
$20,000 at Signing
Total up to 5% in 30 days
$139,995
5% in 180 days
$139,995
5% in 540 days
$139,995
10% on Occupancy
$279,990
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 | $145,000 | $153,000 | $161,000 | $169,000 | $178,000 | $188,000 | $197,000 | $208,000 | $218,000 | $230,000 | $1,848,000 |
| rent income | - | - | $34,000 | $53,000 | $55,000 | $58,000 | $60,000 | $63,000 | $65,000 | $68,000 | $456,000 |
| mortgage principal reduction | - | - | $24,000 | $37,000 | $39,000 | $41,000 | $43,000 | $45,000 | $47,000 | $49,000 | $323,000 |
| deposit interest | $10,000 | $25,000 | $6,000 | - | - | - | - | - | - | - | $42,000 |
| gst hst rebate | - | - | $24,000 | - | - | - | - | - | - | - | $24,000 |
| total income return | $156,000 | $179,000 | $249,000 | $260,000 | $272,000 | $286,000 | $300,000 | $315,000 | $330,000 | $347,000 | $2,693,000 |
Expense/ Investment
| Category | Y1 | Y2 | Y3 | Y4 | Y5 | Y6 | Y7 | Y8 | Y9 | Y10 | Total |
|---|---|---|---|---|---|---|---|---|---|---|---|
| deposit | $280,000 | $140,000 | $280,000 | - | - | - | - | - | - | - | $700,000 |
| remaining balance payment | - | - | - | - | - | - | - | - | - | - | - |
| closing cost | - | - | $152,000 | - | - | - | - | - | - | - | $152,000 |
| operating expense | - | - | $22,000 | $34,000 | $35,000 | $36,000 | $37,000 | $39,000 | $40,000 | $41,000 | $284,000 |
| mortgage payment | - | - | $91,000 | $136,000 | $136,000 | $136,000 | $136,000 | $136,000 | $136,000 | $136,000 | $1,044,000 |
| total expense investment | $280,000 | $140,000 | $545,000 | $170,000 | $171,000 | $172,000 | $174,000 | $175,000 | $176,000 | $177,000 | $2,180,000 |
Other
| Category | Y1 | Y2 | Y3 | Y4 | Y5 | Y6 | Y7 | Y8 | Y9 | Y10 | Total |
|---|---|---|---|---|---|---|---|---|---|---|---|
| net gain loss | -$124,421 | $39,000 | -$295,795 | $89,000 | $101,000 | $113,000 | $126,000 | $140,000 | $154,000 | $169,000 | $513,000 |
| cumulative roi | $56 | $80 | $74 | $88 | $100 | $110 | $120 | $129 | $138 | $146 | $1,000 |
The Bedford
Address: Toronto C02, Ontario
Price Range: $2,450,000 - $10,500,000
Avail. suites: 18
1—4 bd
734—4286 SqFt