Suite number:
2310 - Banting
Project:
Address:
Toronto C11, Ontario
Developer:
Camrost Felcorp
Property type:
condo
Bathrooms:
2
Bedrooms:
2
Size:
725 sqft
Occupancy Date:
Sep 2025
Price, CAD
$1,109,900
Available
ROI
Want to own a unit? —
Investment Period: 5 years
Yearly Return on Investment in Year 5
18.43%
Cumulative Return on Investment in Year 5
86.60%
Property Price at the End of Year 5
$1,430,000
Deposit Schedule
$10,000 at Signing
Total up to 2.5% in 30 days
$27,748
2.5% in 180 days
$27,748
15% on Occupancy
$166,485
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 | $58,000 | $61,000 | $64,000 | $67,000 | $71,000 | $74,000 | $78,000 | $82,000 | $87,000 | $91,000 | $732,000 |
| rent income | $4,000 | $21,000 | $22,000 | $23,000 | $24,000 | $25,000 | $26,000 | $27,000 | $29,000 | $30,000 | $232,000 |
| mortgage principal reduction | $2,000 | $14,000 | $15,000 | $16,000 | $17,000 | $17,000 | $18,000 | $19,000 | $20,000 | $21,000 | $159,000 |
| deposit interest | $1,000 | - | - | - | - | - | - | - | - | - | $1,000 |
| gst hst rebate | $24,000 | - | - | - | - | - | - | - | - | - | $24,000 |
| total income return | $89,000 | $96,000 | $101,000 | $106,000 | $111,000 | $117,000 | $123,000 | $129,000 | $135,000 | $142,000 | $1,149,000 |
Expense/ Investment
| Category | Y1 | Y2 | Y3 | Y4 | Y5 | Y6 | Y7 | Y8 | Y9 | Y10 | Total |
|---|---|---|---|---|---|---|---|---|---|---|---|
| deposit | $222,000 | - | - | - | - | - | - | - | - | - | $222,000 |
| remaining balance payment | - | - | - | - | - | - | - | - | - | - | - |
| closing cost | $76,000 | - | - | - | - | - | - | - | - | - | $76,000 |
| operating expense | $2,000 | $11,000 | $12,000 | $12,000 | $12,000 | $13,000 | $13,000 | $14,000 | $14,000 | $15,000 | $118,000 |
| mortgage payment | $9,000 | $54,000 | $54,000 | $54,000 | $54,000 | $54,000 | $54,000 | $54,000 | $54,000 | $54,000 | $495,000 |
| total expense investment | $309,000 | $65,000 | $66,000 | $66,000 | $66,000 | $67,000 | $67,000 | $68,000 | $68,000 | $69,000 | $911,000 |
Other
| Category | Y1 | Y2 | Y3 | Y4 | Y5 | Y6 | Y7 | Y8 | Y9 | Y10 | Total |
|---|---|---|---|---|---|---|---|---|---|---|---|
| net gain loss | -$220,336 | $31,000 | $36,000 | $40,000 | $45,000 | $50,000 | $55,000 | $61,000 | $67,000 | $73,000 | $238,000 |
| cumulative roi | $28 | $47 | $62 | $75 | $87 | $97 | $108 | $117 | $127 | $136 | $883 |
The Frederick Condominiums
Address: Toronto C11, Ontario
Price Range: $660,000 - $2,030,000
Avail. suites: 35
0—2.5 bd
385—1350 SqFt