Suite number:
Aberfoyle
Project:
Address:
Toronto W08, Ontario
Developer:
EllisDon Capital
Property type:
condo
Bathrooms:
1.5
Bedrooms:
1.5
Size:
576 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
23.58%
Cumulative Return on Investment in Year 5
110.62%
Property Price at the End of Year 5
$960,000
Deposit Schedule
$10,000 at Signing
Total up to 5% in 30 days
$27,245
5% in 270 days
$37,245
2.5% in 540 days
$18,623
2.5% in 720 days
$18,623
5% on Occupancy
$37,245
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 | - | - | $5,000 | $20,000 | $21,000 | $22,000 | $23,000 | $24,000 | $25,000 | $26,000 | $168,000 |
| mortgage principal reduction | - | - | $3,000 | $11,000 | $11,000 | $11,000 | $12,000 | $12,000 | $13,000 | $13,000 | $86,000 |
| deposit interest | $2,000 | $5,000 | $4,000 | - | - | - | - | - | - | - | $11,000 |
| gst hst rebate | - | - | $24,000 | - | - | - | - | - | - | - | $24,000 |
| total income return | $41,000 | $46,000 | $79,000 | $76,000 | $80,000 | $84,000 | $88,000 | $92,000 | $96,000 | $101,000 | $781,000 |
Expense/ Investment
| Category | Y1 | Y2 | Y3 | Y4 | Y5 | Y6 | Y7 | Y8 | Y9 | Y10 | Total |
|---|---|---|---|---|---|---|---|---|---|---|---|
| deposit | $74,000 | $37,000 | $37,000 | - | - | - | - | - | - | - | $149,000 |
| remaining balance payment | - | - | - | - | - | - | - | - | - | - | - |
| closing cost | - | - | $62,000 | - | - | - | - | - | - | - | $62,000 |
| operating expense | - | - | $2,000 | $9,000 | $9,000 | $10,000 | $10,000 | $10,000 | $10,000 | $11,000 | $71,000 |
| mortgage payment | - | - | $9,000 | $34,000 | $34,000 | $34,000 | $34,000 | $34,000 | $34,000 | $34,000 | $248,000 |
| total expense investment | $74,000 | $37,000 | $110,000 | $43,000 | $43,000 | $44,000 | $44,000 | $44,000 | $45,000 | $45,000 | $529,000 |
Other
| Category | Y1 | Y2 | Y3 | Y4 | Y5 | Y6 | Y7 | Y8 | Y9 | Y10 | Total |
|---|---|---|---|---|---|---|---|---|---|---|---|
| net gain loss | -$33,556 | $8,000 | -$31,131 | $33,000 | $36,000 | $40,000 | $44,000 | $48,000 | $52,000 | $56,000 | $252,000 |
| cumulative roi | $55 | $77 | $79 | $96 | $111 | $125 | $138 | $151 | $163 | $176 | $1,000 |
The concept behind this multi-building master-planned community is to create beautiful living spaces where residents of all ages can prosper. Living well means having the right personal space to recharge, coupled with common areas that allow for expa...
Address: Toronto W08, Ontario
Price Range: $529,000 - $1,145,000
Avail. suites: 41
0—3 bd
387—1084 SqFt