Suite number:
1003-2
Project:
Address:
Toronto W08, Ontario
Developer:
Harhay Developments
Property type:
condo
Floor plan:
Bathrooms:
1
Bedrooms:
1.5
Size:
633 sqft
Occupancy Date:
Jun 2027
Price, CAD
$772,900
Available
ROI
Want to own a unit? —
Investment Period: 5 years
Yearly Return on Investment in Year 5
21.58%
Cumulative Return on Investment in Year 5
100.70%
Property Price at the End of Year 5
$996,000
Deposit Schedule
$10,000 at Signing
Total up to 5% in 30 days
$38,645
2.5% in 180 days
$19,323
2.5% in 365 days
$19,323
2.5% in 720 days
$19,323
7.5% on Occupancy
$57,968
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 | $40,000 | $42,000 | $44,000 | $47,000 | $49,000 | $52,000 | $54,000 | $57,000 | $60,000 | $63,000 | $510,000 |
| rent income | - | - | $11,000 | $23,000 | $24,000 | $25,000 | $26,000 | $27,000 | $28,000 | $29,000 | $191,000 |
| mortgage principal reduction | - | - | $5,000 | $10,000 | $10,000 | $11,000 | $11,000 | $12,000 | $12,000 | $13,000 | $84,000 |
| deposit interest | -$2,382 | $6,000 | $2,000 | - | - | - | - | - | - | - | $6,000 |
| gst hst rebate | - | - | $24,000 | - | - | - | - | - | - | - | $24,000 |
| total income return | $38,000 | $48,000 | $86,000 | $79,000 | $83,000 | $87,000 | $91,000 | $96,000 | $101,000 | $105,000 | $815,000 |
Expense/ Investment
| Category | Y1 | Y2 | Y3 | Y4 | Y5 | Y6 | Y7 | Y8 | Y9 | Y10 | Total |
|---|---|---|---|---|---|---|---|---|---|---|---|
| deposit | $58,000 | $39,000 | $58,000 | - | - | - | - | - | - | - | $155,000 |
| remaining balance payment | - | - | - | - | - | - | - | - | - | - | - |
| closing cost | - | - | $64,000 | - | - | - | - | - | - | - | $64,000 |
| operating expense | - | - | $5,000 | $10,000 | $10,000 | $10,000 | $11,000 | $11,000 | $11,000 | $11,000 | $80,000 |
| mortgage payment | - | - | $19,000 | $39,000 | $39,000 | $39,000 | $39,000 | $39,000 | $39,000 | $39,000 | $290,000 |
| total expense investment | $58,000 | $39,000 | $147,000 | $49,000 | $49,000 | $49,000 | $49,000 | $50,000 | $50,000 | $50,000 | $589,000 |
Other
| Category | Y1 | Y2 | Y3 | Y4 | Y5 | Y6 | Y7 | Y8 | Y9 | Y10 | Total |
|---|---|---|---|---|---|---|---|---|---|---|---|
| net gain loss | -$20,273 | $10,000 | -$60,149 | $30,000 | $34,000 | $38,000 | $42,000 | $46,000 | $51,000 | $55,000 | $226,000 |
| cumulative roi | $69 | $89 | $72 | $87 | $101 | $113 | $125 | $137 | $148 | $160 | $1,000 |
The 9Hundred Condos
Address: Toronto W08, Ontario
Price Range: $680,000 - $1,217,000
Avail. suites: 102
1—3.5 bd
491—1123 SqFt