Suite number:
1B+D-J (Peony Podium Central Park Collection)
Project:
Address:
Toronto, Ontario
Developer:
Canderel Residential Inc.
Property type:
condo
Floor plan:
Bathrooms:
1
Bedrooms:
1.5
Size:
597 sqft
Occupancy Date:
Jun 2027
Price, CAD
$744,900
Available
ROI
Want to own a unit? —
Investment Period: 5 years
Yearly Return on Investment in Year 5
21.41%
Cumulative Return on Investment in Year 5
101.70%
Property Price at the End of Year 5
$960,000
Deposit Schedule
$10,000 at Signing
Total up to 5% in 30 days
$37,245
5% in 120 days
$37,245
2.5% in 750 days
$18,623
7.5% on Occupancy
$55,868
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 | $39,000 | $41,000 | $43,000 | $45,000 | $47,000 | $50,000 | $52,000 | $55,000 | $58,000 | $61,000 | $492,000 |
| rent income | - | - | $14,000 | $21,000 | $22,000 | $23,000 | $24,000 | $25,000 | $26,000 | $28,000 | $185,000 |
| mortgage principal reduction | - | - | $6,000 | $9,000 | $10,000 | $10,000 | $11,000 | $11,000 | $12,000 | $13,000 | $83,000 |
| deposit interest | $3,000 | $4,000 | $1,000 | - | - | - | - | - | - | - | $8,000 |
| gst hst rebate | - | - | $24,000 | - | - | - | - | - | - | - | $24,000 |
| total income return | $42,000 | $45,000 | $88,000 | $76,000 | $80,000 | $84,000 | $88,000 | $92,000 | $97,000 | $101,000 | $792,000 |
Expense/ Investment
| Category | Y1 | Y2 | Y3 | Y4 | Y5 | Y6 | Y7 | Y8 | Y9 | Y10 | Total |
|---|---|---|---|---|---|---|---|---|---|---|---|
| deposit | $74,000 | - | $74,000 | - | - | - | - | - | - | - | $149,000 |
| remaining balance payment | - | - | - | - | - | - | - | - | - | - | - |
| closing cost | - | - | $63,000 | - | - | - | - | - | - | - | $63,000 |
| operating expense | - | - | $6,000 | $9,000 | $9,000 | $10,000 | $10,000 | $10,000 | $10,000 | $11,000 | $75,000 |
| mortgage payment | - | - | $25,000 | $37,000 | $37,000 | $37,000 | $37,000 | $37,000 | $37,000 | $37,000 | $286,000 |
| total expense investment | $74,000 | - | $169,000 | $46,000 | $47,000 | $47,000 | $47,000 | $47,000 | $48,000 | $48,000 | $573,000 |
Other
| Category | Y1 | Y2 | Y3 | Y4 | Y5 | Y6 | Y7 | Y8 | Y9 | Y10 | Total |
|---|---|---|---|---|---|---|---|---|---|---|---|
| net gain loss | -$32,777 | $45,000 | -$80,376 | $30,000 | $33,000 | $37,000 | $41,000 | $45,000 | $49,000 | $53,000 | $219,000 |
| cumulative roi | $56 | $116 | $73 | $88 | $102 | $114 | $126 | $138 | $149 | $161 | $1,000 |
Forêt
Address: Toronto, Ontario
Price Range: $600,000 - $1,288,000
Avail. suites: 21
0—3.5 bd
332—1923 SqFt