Suite number:
1+F 2 (LSQ 2)
Project:
Address:
Toronto, Ontario
Developer:
Almadev
Property type:
condo
Floor plan:
Bathrooms:
2
Bedrooms:
2
Size:
626 sqft
Occupancy Date:
Jun 2028
Price, CAD
$781,900
Available
ROI
Want to own a unit? —
Investment Period: 5 years
Yearly Return on Investment in Year 5
22.63%
Cumulative Return on Investment in Year 5
106.79%
Property Price at the End of Year 5
$1,007,000
Deposit Schedule
$10,000 at Signing
Total up to 2.5% in 30 days
$19,548
2.5% in 120 days
$19,548
5% in 365 days
$39,095
5% on Occupancy
$39,095
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 | $41,000 | $43,000 | $45,000 | $47,000 | $50,000 | $52,000 | $55,000 | $58,000 | $61,000 | $64,000 | $516,000 |
| rent income | - | - | - | $18,000 | $19,000 | $20,000 | $21,000 | $22,000 | $22,000 | $23,000 | $145,000 |
| mortgage principal reduction | - | - | - | $10,000 | $10,000 | $11,000 | $11,000 | $12,000 | $12,000 | $13,000 | $78,000 |
| deposit interest | $2,000 | $6,000 | $6,000 | - | - | - | - | - | - | - | $14,000 |
| gst hst rebate | - | - | - | $24,000 | - | - | - | - | - | - | $24,000 |
| total income return | $42,000 | $49,000 | $51,000 | $99,000 | $79,000 | $83,000 | $87,000 | $91,000 | $96,000 | $100,000 | $777,000 |
Expense/ Investment
| Category | Y1 | Y2 | Y3 | Y4 | Y5 | Y6 | Y7 | Y8 | Y9 | Y10 | Total |
|---|---|---|---|---|---|---|---|---|---|---|---|
| deposit | $39,000 | $78,000 | - | - | - | - | - | - | - | - | $117,000 |
| remaining balance payment | - | - | $39,000 | - | - | - | - | - | - | - | $39,000 |
| closing cost | - | - | $65,000 | - | - | - | - | - | - | - | $65,000 |
| operating expense | - | - | - | $9,000 | $9,000 | $10,000 | $10,000 | $10,000 | $10,000 | $11,000 | $69,000 |
| mortgage payment | - | - | - | $39,000 | $39,000 | $39,000 | $39,000 | $39,000 | $39,000 | $39,000 | $274,000 |
| total expense investment | $39,000 | $78,000 | $104,000 | $48,000 | $49,000 | $49,000 | $49,000 | $49,000 | $49,000 | $50,000 | $564,000 |
Other
| Category | Y1 | Y2 | Y3 | Y4 | Y5 | Y6 | Y7 | Y8 | Y9 | Y10 | Total |
|---|---|---|---|---|---|---|---|---|---|---|---|
| net gain loss | $3,000 | -$29,338 | -$53,006 | $51,000 | $30,000 | $34,000 | $38,000 | $42,000 | $46,000 | $51,000 | $213,000 |
| cumulative roi | $108 | $78 | $68 | $95 | $107 | $118 | $128 | $138 | $147 | $157 | $1,000 |
LSQ 1 & 2
Address: Toronto, Ontario
Price Range: $639,000 - $1,216,000
Avail. suites: 24
1—3.5 bd
459—1134 SqFt