Suite number:
1110 (City Collection)
Project:
Address:
Toronto C02, Ontario
Developer:
Slate Asset Management
Property type:
condo
Bathrooms:
1
Bedrooms:
1
Size:
552 sqft
Occupancy Date:
Jun 2027
Price, CAD
$1,399,900
Available
ROI
Want to own a unit? —
Investment Period: 5 years
Yearly Return on Investment in Year 5
22.72%
Cumulative Return on Investment in Year 5
103.77%
Property Price at the End of Year 5
$1,803,000
Deposit Schedule
$10,000 at Signing
Total up to 5% in 0 days
$69,995
5% in 30 days
$69,995
5% in 90 days
$69,995
5% on Occupancy
$69,995
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 | $73,000 | $77,000 | $81,000 | $85,000 | $89,000 | $94,000 | $99,000 | $104,000 | $109,000 | $115,000 | $924,000 |
| rent income | - | - | $5,000 | $13,000 | $14,000 | $14,000 | $15,000 | $16,000 | $16,000 | $17,000 | $110,000 |
| mortgage principal reduction | - | - | $8,000 | $20,000 | $21,000 | $22,000 | $23,000 | $24,000 | $24,000 | $25,000 | $167,000 |
| deposit interest | $6,000 | $7,000 | $13,000 | - | - | - | - | - | - | - | $26,000 |
| gst hst rebate | - | - | $24,000 | - | - | - | - | - | - | - | $24,000 |
| total income return | $79,000 | $84,000 | $131,000 | $118,000 | $124,000 | $130,000 | $136,000 | $143,000 | $150,000 | $157,000 | $1,251,000 |
Expense/ Investment
| Category | Y1 | Y2 | Y3 | Y4 | Y5 | Y6 | Y7 | Y8 | Y9 | Y10 | Total |
|---|---|---|---|---|---|---|---|---|---|---|---|
| deposit | $140,000 | - | $140,000 | - | - | - | - | - | - | - | $280,000 |
| remaining balance payment | - | - | - | - | - | - | - | - | - | - | - |
| closing cost | - | - | $88,000 | - | - | - | - | - | - | - | $88,000 |
| operating expense | - | - | $4,000 | $10,000 | $10,000 | $11,000 | $11,000 | $11,000 | $12,000 | $12,000 | $82,000 |
| mortgage payment | - | - | $27,000 | $64,000 | $64,000 | $64,000 | $64,000 | $64,000 | $64,000 | $64,000 | $476,000 |
| total expense investment | $140,000 | - | $259,000 | $74,000 | $75,000 | $75,000 | $75,000 | $76,000 | $76,000 | $76,000 | $926,000 |
Other
| Category | Y1 | Y2 | Y3 | Y4 | Y5 | Y6 | Y7 | Y8 | Y9 | Y10 | Total |
|---|---|---|---|---|---|---|---|---|---|---|---|
| net gain loss | -$61,289 | $84,000 | -$128,208 | $44,000 | $49,000 | $55,000 | $61,000 | $67,000 | $74,000 | $81,000 | $325,000 |
| cumulative roi | $56 | $116 | $79 | $93 | $104 | $113 | $122 | $130 | $138 | $145 | $1,000 |
One Delisle
Address: Toronto C02, Ontario
Price Range: $1,151,000 - $11,900,000
Avail. suites: 36
0—3.5 bd
308—3171 SqFt