Suite number:
1710
Project:
Address:
Toronto, Ontario
Developer:
By Burnac
Property type:
condo
Floor plan:
Bathrooms:
2.5
Bedrooms:
2.5
Size:
1710 sqft
Occupancy Date:
Mar 2027
Price, CAD
$3,699,900
Available
ROI
Want to own a unit? —
Investment Period: 5 years
Yearly Return on Investment in Year 5
21.25%
Cumulative Return on Investment in Year 5
94.70%
Property Price at the End of Year 5
$4,767,000
Deposit Schedule
$20,000 at Signing
Total up to 5% in 30 days
$184,995
5% in 180 days
$184,995
5% in 540 days
$184,995
10% on Occupancy
$369,990
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 | $192,000 | $202,000 | $213,000 | $224,000 | $236,000 | $248,000 | $261,000 | $274,000 | $289,000 | $304,000 | $2,442,000 |
| rent income | - | - | $50,000 | $62,000 | $65,000 | $67,000 | $70,000 | $73,000 | $76,000 | $80,000 | $543,000 |
| mortgage principal reduction | - | - | $38,000 | $48,000 | $50,000 | $52,000 | $55,000 | $57,000 | $60,000 | $63,000 | $423,000 |
| deposit interest | $10,000 | $34,000 | $3,000 | - | - | - | - | - | - | - | $46,000 |
| gst hst rebate | - | - | $24,000 | - | - | - | - | - | - | - | $24,000 |
| total income return | $202,000 | $236,000 | $328,000 | $333,000 | $350,000 | $367,000 | $386,000 | $405,000 | $425,000 | $446,000 | $3,478,000 |
Expense/ Investment
| Category | Y1 | Y2 | Y3 | Y4 | Y5 | Y6 | Y7 | Y8 | Y9 | Y10 | Total |
|---|---|---|---|---|---|---|---|---|---|---|---|
| deposit | $370,000 | $185,000 | $370,000 | - | - | - | - | - | - | - | $925,000 |
| remaining balance payment | - | - | - | - | - | - | - | - | - | - | - |
| closing cost | - | - | $198,000 | - | - | - | - | - | - | - | $198,000 |
| operating expense | - | - | $34,000 | $41,000 | $42,000 | $43,000 | $44,000 | $45,000 | $46,000 | $47,000 | $340,000 |
| mortgage payment | - | - | $154,000 | $185,000 | $185,000 | $185,000 | $185,000 | $185,000 | $185,000 | $185,000 | $1,451,000 |
| total expense investment | $370,000 | $185,000 | $756,000 | $226,000 | $227,000 | $228,000 | $229,000 | $230,000 | $231,000 | $232,000 | $2,915,000 |
Other
| Category | Y1 | Y2 | Y3 | Y4 | Y5 | Y6 | Y7 | Y8 | Y9 | Y10 | Total |
|---|---|---|---|---|---|---|---|---|---|---|---|
| net gain loss | -$168,469 | $51,000 | -$428,767 | $107,000 | $123,000 | $139,000 | $157,000 | $175,000 | $194,000 | $214,000 | $563,000 |
| cumulative roi | $54 | $79 | $70 | $84 | $95 | $105 | $114 | $122 | $130 | $138 | $990 |
The Bedford
Address: Toronto, Ontario
Price Range: $2,475,000 - $10,500,000
Avail. suites: 17
1—4 bd
734—4286 SqFt