Suite number:
1203 - 1MD
Project:
Address:
Toronto W08, Ontario
Developer:
Marlin Spring Developments
Property type:
condo
Floor plan:
Bathrooms:
2
Bedrooms:
2
Size:
587 sqft
Occupancy Date:
Mar 2028
Price, CAD
$758,990
Available
ROI
Want to own a unit? —
Investment Period: 5 years
Yearly Return on Investment in Year 5
22.78%
Cumulative Return on Investment in Year 5
108.01%
Property Price at the End of Year 5
$978,000
Deposit Schedule
$7,500 at Signing
Total up to 5% in 30 days
$37,950
5% in 358 days
$37,950
5% in 723 days
$37,950
5% on Occupancy
$37,950
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 | $39,000 | $42,000 | $44,000 | $46,000 | $48,000 | $51,000 | $53,000 | $56,000 | $59,000 | $62,000 | $501,000 |
| rent income | - | - | - | $16,000 | $18,000 | $19,000 | $19,000 | $20,000 | $21,000 | $22,000 | $135,000 |
| mortgage principal reduction | - | - | - | $9,000 | $10,000 | $10,000 | $11,000 | $11,000 | $12,000 | $12,000 | $75,000 |
| deposit interest | $2,000 | $6,000 | $6,000 | $292 | - | - | - | - | - | - | $14,000 |
| gst hst rebate | - | - | - | $24,000 | - | - | - | - | - | - | $24,000 |
| total income return | $41,000 | $48,000 | $50,000 | $95,000 | $76,000 | $80,000 | $84,000 | $88,000 | $92,000 | $97,000 | $749,000 |
Expense/ Investment
| Category | Y1 | Y2 | Y3 | Y4 | Y5 | Y6 | Y7 | Y8 | Y9 | Y10 | Total |
|---|---|---|---|---|---|---|---|---|---|---|---|
| deposit | $76,000 | $38,000 | - | $38,000 | - | - | - | - | - | - | $152,000 |
| remaining balance payment | - | - | - | - | - | - | - | - | - | - | - |
| closing cost | - | - | - | $64,000 | - | - | - | - | - | - | $64,000 |
| operating expense | - | - | - | $8,000 | $9,000 | $9,000 | $9,000 | $10,000 | $10,000 | $10,000 | $65,000 |
| mortgage payment | - | - | - | $35,000 | $38,000 | $38,000 | $38,000 | $38,000 | $38,000 | $38,000 | $263,000 |
| total expense investment | $76,000 | $38,000 | - | $145,000 | $47,000 | $47,000 | $47,000 | $48,000 | $48,000 | $48,000 | $544,000 |
Other
| Category | Y1 | Y2 | Y3 | Y4 | Y5 | Y6 | Y7 | Y8 | Y9 | Y10 | Total |
|---|---|---|---|---|---|---|---|---|---|---|---|
| net gain loss | -$34,520 | $10,000 | $50,000 | -$50,114 | $29,000 | $33,000 | $36,000 | $40,000 | $44,000 | $49,000 | $206,000 |
| cumulative roi | $55 | $78 | $122 | $96 | $108 | $119 | $129 | $138 | $148 | $157 | $1,000 |
JOYA Condos
Address: Toronto W08, Ontario
Price Range: $460,000 - $1,264,000
Avail. suites: 27
0—3 bd
336—1094 SqFt