Suite number:
2208
Project:
Address:
Toronto, Ontario
Developer:
By Burnac
Property type:
condo
Floor plan:
Bathrooms:
2.5
Bedrooms:
2.5
Size:
2208 sqft
Occupancy Date:
Jun 2028
Price, CAD
$4,999,900
Available
ROI
Want to own a unit? —
Investment Period: 5 years
Yearly Return on Investment in Year 5
23.16%
Cumulative Return on Investment in Year 5
103.95%
Property Price at the End of Year 5
$6,441,000
Deposit Schedule
$20,000 at Signing
Total up to 5% in 30 days
$249,995
5% in 180 days
$249,995
5% in 540 days
$249,995
5% in 900 days
$249,995
5% on Occupancy
$249,995
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 | $259,000 | $273,000 | $288,000 | $303,000 | $318,000 | $335,000 | $352,000 | $371,000 | $390,000 | $410,000 | $3,300,000 |
| rent income | - | - | $26,000 | $78,000 | $82,000 | $85,000 | $89,000 | $93,000 | $97,000 | $101,000 | $649,000 |
| mortgage principal reduction | - | - | $20,000 | $63,000 | $66,000 | $69,000 | $72,000 | $76,000 | $79,000 | $83,000 | $529,000 |
| deposit interest | $13,000 | $46,000 | $51,000 | - | - | - | - | - | - | - | $110,000 |
| gst hst rebate | - | - | $24,000 | - | - | - | - | - | - | - | $24,000 |
| total income return | $272,000 | $319,000 | $409,000 | $444,000 | $466,000 | $489,000 | $513,000 | $539,000 | $566,000 | $594,000 | $4,611,000 |
Expense/ Investment
| Category | Y1 | Y2 | Y3 | Y4 | Y5 | Y6 | Y7 | Y8 | Y9 | Y10 | Total |
|---|---|---|---|---|---|---|---|---|---|---|---|
| deposit | $500,000 | $250,000 | $500,000 | - | - | - | - | - | - | - | $1,250,000 |
| remaining balance payment | - | - | - | - | - | - | - | - | - | - | - |
| closing cost | - | - | $263,000 | - | - | - | - | - | - | - | $263,000 |
| operating expense | - | - | $18,000 | $53,000 | $54,000 | $55,000 | $57,000 | $58,000 | $59,000 | $60,000 | $414,000 |
| mortgage payment | - | - | $83,000 | $250,000 | $250,000 | $250,000 | $250,000 | $250,000 | $250,000 | $250,000 | $1,836,000 |
| total expense investment | $500,000 | $250,000 | $864,000 | $303,000 | $305,000 | $306,000 | $307,000 | $308,000 | $310,000 | $311,000 | $3,764,000 |
Other
| Category | Y1 | Y2 | Y3 | Y4 | Y5 | Y6 | Y7 | Y8 | Y9 | Y10 | Total |
|---|---|---|---|---|---|---|---|---|---|---|---|
| net gain loss | -$227,626 | $69,000 | -$455,747 | $140,000 | $161,000 | $183,000 | $206,000 | $231,000 | $256,000 | $283,000 | $847,000 |
| cumulative roi | $54 | $79 | $81 | $93 | $104 | $113 | $122 | $130 | $137 | $145 | $1,000 |
The Bedford
Address: Toronto, Ontario
Price Range: $2,500,000 - $10,500,000
Avail. suites: 14
1—4 bd
734—4563 SqFt