Suite number:
1710
Project:
Address:
Toronto C02, Ontario
Developer:
By Burnac
Property type:
condo
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
22.21%
Cumulative Return on Investment in Year 5
98.89%
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 | - | - | $40,000 | $62,000 | $64,000 | $67,000 | $70,000 | $73,000 | $76,000 | $79,000 | $532,000 |
| mortgage principal reduction | - | - | $32,000 | $49,000 | $51,000 | $54,000 | $56,000 | $59,000 | $62,000 | $64,000 | $427,000 |
| deposit interest | $14,000 | $34,000 | $8,000 | - | - | - | - | - | - | - | $55,000 |
| gst hst rebate | - | - | $24,000 | - | - | - | - | - | - | - | $24,000 |
| total income return | $206,000 | $236,000 | $316,000 | $335,000 | $351,000 | $369,000 | $387,000 | $406,000 | $426,000 | $447,000 | $3,480,000 |
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 | - | - | $197,000 | - | - | - | - | - | - | - | $197,000 |
| operating expense | - | - | $27,000 | $41,000 | $42,000 | $44,000 | $45,000 | $46,000 | $48,000 | $49,000 | $343,000 |
| mortgage payment | - | - | $120,000 | $180,000 | $180,000 | $180,000 | $180,000 | $180,000 | $180,000 | $180,000 | $1,380,000 |
| total expense investment | $370,000 | $185,000 | $714,000 | $221,000 | $222,000 | $224,000 | $225,000 | $226,000 | $228,000 | $229,000 | $2,844,000 |
Other
| Category | Y1 | Y2 | Y3 | Y4 | Y5 | Y6 | Y7 | Y8 | Y9 | Y10 | Total |
|---|---|---|---|---|---|---|---|---|---|---|---|
| net gain loss | -$164,442 | $51,000 | -$397,469 | $114,000 | $129,000 | $145,000 | $162,000 | $180,000 | $199,000 | $218,000 | $636,000 |
| cumulative roi | $56 | $80 | $74 | $87 | $99 | $109 | $118 | $127 | $135 | $143 | $1,000 |
The Bedford
Address: Toronto C02, Ontario
Price Range: $2,450,000 - $10,500,000
Avail. suites: 18
1—4 bd
734—4286 SqFt