Suite number:
1+F 2 (LSQ 2)
Project:
Address:
Toronto C15, Ontario
Developer:
Almadev
Property type:
condo
Bathrooms:
2
Bedrooms:
1.5
Size:
626 sqft
Occupancy Date:
Jun 2028
Price, CAD
$729,900
Available
ROI
Want to own a unit? —
Investment Period: 5 years
Yearly Return on Investment in Year 5
25.07%
Cumulative Return on Investment in Year 5
118.04%
Property Price at the End of Year 5
$940,000
Deposit Schedule
$10,000 at Signing
Total up to 2.5% in 30 days
$18,248
2.5% in 120 days
$18,248
5% in 365 days
$36,495
5% on Occupancy
$36,495
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 | $38,000 | $40,000 | $42,000 | $44,000 | $46,000 | $49,000 | $51,000 | $54,000 | $57,000 | $60,000 | $482,000 |
| rent income | - | - | - | $11,000 | $22,000 | $23,000 | $24,000 | $25,000 | $27,000 | $28,000 | $161,000 |
| mortgage principal reduction | - | - | - | $5,000 | $10,000 | $10,000 | $11,000 | $11,000 | $12,000 | $12,000 | $70,000 |
| deposit interest | $1,000 | $6,000 | $6,000 | $3,000 | - | - | - | - | - | - | $15,000 |
| gst hst rebate | - | - | - | $24,000 | - | - | - | - | - | - | $24,000 |
| total income return | $39,000 | $46,000 | $48,000 | $87,000 | $79,000 | $82,000 | $86,000 | $91,000 | $95,000 | $100,000 | $752,000 |
Expense/ Investment
| Category | Y1 | Y2 | Y3 | Y4 | Y5 | Y6 | Y7 | Y8 | Y9 | Y10 | Total |
|---|---|---|---|---|---|---|---|---|---|---|---|
| deposit | $36,000 | $73,000 | - | - | - | - | - | - | - | - | $109,000 |
| remaining balance payment | - | - | - | $36,000 | - | - | - | - | - | - | $36,000 |
| closing cost | - | - | - | $61,000 | - | - | - | - | - | - | $61,000 |
| operating expense | - | - | - | $5,000 | $10,000 | $10,000 | $10,000 | $10,000 | $11,000 | $11,000 | $67,000 |
| mortgage payment | - | - | - | $18,000 | $36,000 | $36,000 | $36,000 | $36,000 | $36,000 | $36,000 | $231,000 |
| total expense investment | $36,000 | $73,000 | - | $120,000 | $45,000 | $45,000 | $46,000 | $46,000 | $46,000 | $47,000 | $505,000 |
Other
| Category | Y1 | Y2 | Y3 | Y4 | Y5 | Y6 | Y7 | Y8 | Y9 | Y10 | Total |
|---|---|---|---|---|---|---|---|---|---|---|---|
| net gain loss | $3,000 | -$27,381 | $48,000 | -$33,443 | $34,000 | $37,000 | $41,000 | $45,000 | $49,000 | $53,000 | $247,000 |
| cumulative roi | $107 | $77 | $121 | $103 | $118 | $131 | $144 | $157 | $169 | $181 | $1,000 |
LSQ 1 & 2
Address: Toronto C15, Ontario
Price Range: $627,000 - $1,216,000
Avail. suites: 43
1—3.5 bd
459—1134 SqFt