Suite number:
1BDZC
Project:
Address:
Toronto W08, Ontario
Developer:
Mattamy Homes Canada
Property type:
condo
Floor plan:
Bathrooms:
2
Bedrooms:
1.5
Size:
635 sqft
Occupancy Date:
Dec 2028
Price, CAD
$705,990
Available
ROI
Want to own a unit? —
Investment Period: 5 years
Yearly Return on Investment in Year 5
24.18%
Cumulative Return on Investment in Year 5
113.18%
Property Price at the End of Year 5
$910,000
Deposit Schedule
$5,000 at Signing
Total up to 5% in 30 days
$35,300
2.5% in 210 days
$17,650
2.5% in 600 days
$17,650
10% on Occupancy
$70,599
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 | $37,000 | $39,000 | $41,000 | $43,000 | $45,000 | $47,000 | $50,000 | $52,000 | $55,000 | $58,000 | $466,000 |
| rent income | - | - | - | $11,000 | $23,000 | $24,000 | $25,000 | $26,000 | $27,000 | $28,000 | $162,000 |
| mortgage principal reduction | - | - | - | $4,000 | $9,000 | $9,000 | $10,000 | $10,000 | $11,000 | $11,000 | $65,000 |
| deposit interest | $2,000 | $4,000 | $4,000 | $2,000 | - | - | - | - | - | - | $11,000 |
| gst hst rebate | - | - | - | $24,000 | - | - | - | - | - | - | $24,000 |
| total income return | $39,000 | $43,000 | $44,000 | $84,000 | $77,000 | $80,000 | $84,000 | $88,000 | $93,000 | $97,000 | $729,000 |
Expense/ Investment
| Category | Y1 | Y2 | Y3 | Y4 | Y5 | Y6 | Y7 | Y8 | Y9 | Y10 | Total |
|---|---|---|---|---|---|---|---|---|---|---|---|
| deposit | $53,000 | $18,000 | - | $71,000 | - | - | - | - | - | - | $141,000 |
| remaining balance payment | - | - | - | - | - | - | - | - | - | - | - |
| closing cost | - | - | - | $62,000 | - | - | - | - | - | - | $62,000 |
| operating expense | - | - | - | $5,000 | $9,000 | $10,000 | $10,000 | $10,000 | $10,000 | $10,000 | $64,000 |
| mortgage payment | - | - | - | $18,000 | $35,000 | $35,000 | $35,000 | $35,000 | $35,000 | $35,000 | $230,000 |
| total expense investment | $53,000 | $18,000 | - | $155,000 | $45,000 | $45,000 | $45,000 | $45,000 | $46,000 | $46,000 | $497,000 |
Other
| Category | Y1 | Y2 | Y3 | Y4 | Y5 | Y6 | Y7 | Y8 | Y9 | Y10 | Total |
|---|---|---|---|---|---|---|---|---|---|---|---|
| net gain loss | -$14,251 | $25,000 | $44,000 | -$70,850 | $32,000 | $35,000 | $39,000 | $43,000 | $47,000 | $51,000 | $232,000 |
| cumulative roi | $73 | $115 | $178 | $99 | $113 | $127 | $139 | $152 | $164 | $176 | $1,000 |
The Clove
Address: Toronto W08, Ontario
Price Range: $444,000 - $1,007,000
Avail. suites: 18
0—3.5 bd
373—1091 SqFt