Suite number:
Tower 1 - Model: A1B(BF)-565
Project:
Address:
Toronto, Ontario
Developer:
Harhay Developments
Property type:
Condo
Floor plan:
Bathrooms:
1
Bedrooms:
1
Size:
565 sqft
Occupancy Date:
Jun 2027
Description:
Tower 1 Floor Plan Model - A1B(BF)-565 1 Bed, 1 Bath No Balcony
Price, CAD
$734,900
Available
ROI
Want to own a unit? —
Investment Period: 5 years
Yearly Return on Investment in Year 5
34.91%
Cumulative Return on Investment in Year 5
158.06%
Property Price at the End of Year 5
$1,021,000
Deposit Schedule
$10,000 at Signing
Total up to 5% in 30 days
$36,745
2% in 180 days
$14,698
2% in 365 days
$14,698
2% in 720 days
$14,698
2% in 900 days
$14,698
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 | $50,000 | $53,000 | $57,000 | $61,000 | $65,000 | $69,000 | $74,000 | $79,000 | $85,000 | $90,000 | $684,000 |
| rent income | - | - | - | $34,000 | $42,000 | $44,000 | $47,000 | $49,000 | $52,000 | $54,000 | $322,000 |
| mortgage principal reduction | - | - | - | $7,000 | $9,000 | $10,000 | $10,000 | $11,000 | $11,000 | $12,000 | $70,000 |
| deposit interest | -$2,938 | $5,000 | $7,000 | $686 | - | - | - | - | - | - | $9,000 |
| gst hst rebate | - | - | - | $24,000 | - | - | - | - | - | - | $24,000 |
| total income return | $47,000 | $58,000 | $64,000 | $127,000 | $117,000 | $124,000 | $131,000 | $139,000 | $147,000 | $156,000 | $1,109,000 |
Expense/ Investment
| Category | Y1 | Y2 | Y3 | Y4 | Y5 | Y6 | Y7 | Y8 | Y9 | Y10 | Total |
|---|---|---|---|---|---|---|---|---|---|---|---|
| deposit | $51,000 | $29,000 | $51,000 | - | - | - | - | - | - | - | $132,000 |
| remaining balance payment | - | - | - | $15,000 | - | - | - | - | - | - | $15,000 |
| closing cost | - | - | - | $61,000 | - | - | - | - | - | - | $61,000 |
| operating expense | - | - | - | $10,000 | $12,000 | $13,000 | $13,000 | $14,000 | $14,000 | $15,000 | $91,000 |
| mortgage payment | - | - | - | $31,000 | $37,000 | $37,000 | $37,000 | $37,000 | $37,000 | $37,000 | $256,000 |
| total expense investment | $51,000 | $29,000 | $51,000 | $117,000 | $50,000 | $50,000 | $51,000 | $51,000 | $52,000 | $52,000 | $555,000 |
Other
| Category | Y1 | Y2 | Y3 | Y4 | Y5 | Y6 | Y7 | Y8 | Y9 | Y10 | Total |
|---|---|---|---|---|---|---|---|---|---|---|---|
| net gain loss | -$4,551 | $29,000 | $12,000 | $10,000 | $67,000 | $73,000 | $80,000 | $88,000 | $96,000 | $104,000 | $554,000 |
| cumulative roi | $97 | $130 | $128 | $128 | $158 | $190 | $225 | $263 | $305 | $350 | $2,000 |
The 900 Signature Residences
Address: Toronto, Ontario
Price Range: $631,000 - $1,165,000
Avail. suites: 54
1—3 bd
476—1095 SqFt