Suite number:
2105 - Montreal
Project:
Address:
Toronto, Ontario
Developer:
Emblem Developments
Property type:
condo
Floor plan:
Bathrooms:
1
Bedrooms:
0
Size:
434 sqft
Occupancy Date:
Mar 2028
Price, CAD
$739,990
Available
ROI
Want to own a unit? —
Investment Period: 5 years
Yearly Return on Investment in Year 5
22.00%
Cumulative Return on Investment in Year 5
105.39%
Property Price at the End of Year 5
$954,000
Deposit Schedule
$10,000 at Signing
Total up to 2.5% in 30 days
$18,500
2.5% in 90 days
$18,500
2.5% in 200 days
$18,500
2.5% in 400 days
$18,500
2.5% in 800 days
$18,500
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 | $40,000 | $43,000 | $45,000 | $47,000 | $50,000 | $52,000 | $55,000 | $58,000 | $61,000 | $489,000 |
| rent income | - | - | - | $6,000 | $8,000 | $8,000 | $9,000 | $9,000 | $9,000 | $10,000 | $59,000 |
| mortgage principal reduction | - | - | - | $8,000 | $10,000 | $10,000 | $10,000 | $11,000 | $11,000 | $12,000 | $72,000 |
| deposit interest | $2,000 | $5,000 | $6,000 | $3,000 | - | - | - | - | - | - | $16,000 |
| gst hst rebate | - | - | - | $24,000 | - | - | - | - | - | - | $24,000 |
| total income return | $41,000 | $45,000 | $49,000 | $86,000 | $65,000 | $68,000 | $71,000 | $75,000 | $79,000 | $82,000 | $660,000 |
Expense/ Investment
| Category | Y1 | Y2 | Y3 | Y4 | Y5 | Y6 | Y7 | Y8 | Y9 | Y10 | Total |
|---|---|---|---|---|---|---|---|---|---|---|---|
| deposit | $55,000 | $18,000 | $18,000 | $55,000 | - | - | - | - | - | - | $148,000 |
| remaining balance payment | - | - | - | - | - | - | - | - | - | - | - |
| closing cost | - | - | - | $63,000 | - | - | - | - | - | - | $63,000 |
| operating expense | - | - | - | $5,000 | $7,000 | $7,000 | $7,000 | $7,000 | $7,000 | $7,000 | $47,000 |
| mortgage payment | - | - | - | $31,000 | $37,000 | $37,000 | $37,000 | $37,000 | $37,000 | $37,000 | $253,000 |
| total expense investment | $55,000 | $18,000 | $18,000 | $155,000 | $44,000 | $44,000 | $44,000 | $44,000 | $44,000 | $44,000 | $512,000 |
Other
| Category | Y1 | Y2 | Y3 | Y4 | Y5 | Y6 | Y7 | Y8 | Y9 | Y10 | Total |
|---|---|---|---|---|---|---|---|---|---|---|---|
| net gain loss | -$14,510 | $27,000 | $31,000 | -$68,995 | $21,000 | $24,000 | $27,000 | $31,000 | $34,000 | $38,000 | $148,000 |
| cumulative roi | $74 | $116 | $146 | $97 | $105 | $113 | $120 | $126 | $133 | $139 | $1,000 |
Allure Condos
Address: Toronto, Ontario
Price Range: $740,000 - $1,330,000
Avail. suites: 26
0—3 bd
428—954 SqFt