Suite number:

841 sq. ft.

Project:
Address:
Toronto C08, Ontario
Developer:
Minto Communities
Property type:
condo
Floor plan:
Bathrooms:
2
Bedrooms:
2
Size:
841 sqft
Occupancy Date:
Dec 2024
Price, CAD
$1,177,900
Available
ROI
15,56%
Monthly Expenses
  • condo fees— $572
  • property taxes— $294
  • property management— $126
  • repairs and maintenance— $63
Total: $1,056
Want to own a unit? —
Investment Period: 5 years
Yearly Return on Investment in Year 5

31.95%

Cumulative Return on Investment in Year 5

153.51%

Property Price at the End of Year 5

$1,517,000

Deposit Schedule
$10,000 at Signing
Total up to 5% in 9999 days
$58,900
Net Gain (Loss)
Y1Y2Y3Y4Y5Y6Y7Y8Y9Y10$0$20K$40K$60K$80K
  • Net Gain Loss
Get Expert Advice
Property Price Appreciation
Y1Y2Y3Y4Y5Y6Y7Y8Y9Y10$0$25K$50K$75K$100K
  • Property Price Appreciation
Investment Details (10-Year Period)
Income/Return
CategoryY1Y2Y3Y4Y5Y6Y7Y8Y9Y10Total
property price appreciation$61,000$64,000$68,000$71,000$75,000$79,000$83,000$87,000$92,000$97,000$777,000
rent income-----------
mortgage principal reduction$16,000$15,000$16,000$17,000$18,000$19,000$19,000$20,000$21,000$22,000$184,000
deposit interest-----------
gst hst rebate$24,000---------$24,000
total income return$101,000$80,000$84,000$88,000$93,000$97,000$102,000$108,000$113,000$119,000$985,000
Expense/ Investment
CategoryY1Y2Y3Y4Y5Y6Y7Y8Y9Y10Total
deposit-----------
remaining balance payment-----------
closing cost-----------
operating expense-----------
mortgage payment$59,000$59,000$59,000$59,000$59,000$59,000$59,000$59,000$59,000$59,000$590,000
total expense investment$59,000$59,000$59,000$59,000$59,000$59,000$59,000$59,000$59,000$59,000$590,000
Other
CategoryY1Y2Y3Y4Y5Y6Y7Y8Y9Y10Total
net gain loss$42,000$21,000$25,000$29,000$34,000$38,000$43,000$49,000$54,000$60,000$395,000
cumulative roi$187$160$154$153$154$155$158$161$165$168$2,000
The Saint
Address: Toronto C08, Ontario
Price Range: $1,160,000 - $1,400,000
Avail. suites: 9
0—3 bd
380—1014 SqFt
Proforma Calculator

Options for changing mortgage terms

The rental rate per square foot.

Annual Interest Rate (%)
4.75%
Vacancy Rate (%)
2.5%
Annual Growth Rate (%)
4.3%
Annual OPEX Inflation Rate (%)
2%