Suite number:
2105 - Montreal
Project:
Address:
Toronto C08, Ontario
Developer:
Emblem Developments
Property type:
condo
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
22.51%
Cumulative Return on Investment in Year 5
106.12%
Property Price at the End of Year 5
$953,000
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 | $38,000 | $40,000 | $43,000 | $45,000 | $47,000 | $50,000 | $52,000 | $55,000 | $58,000 | $61,000 | $488,000 |
| rent income | - | - | - | $6,000 | $8,000 | $8,000 | $9,000 | $9,000 | $9,000 | $10,000 | $58,000 |
| mortgage principal reduction | - | - | - | $7,000 | $10,000 | $10,000 | $11,000 | $11,000 | $12,000 | $12,000 | $74,000 |
| deposit interest | $2,000 | $5,000 | $6,000 | $1,000 | - | - | - | - | - | - | $14,000 |
| gst hst rebate | - | - | - | $24,000 | - | - | - | - | - | - | $24,000 |
| total income return | $41,000 | $45,000 | $49,000 | $83,000 | $65,000 | $68,000 | $72,000 | $75,000 | $79,000 | $83,000 | $659,000 |
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 | - | - | - | $62,000 | - | - | - | - | - | - | $62,000 |
| operating expense | - | - | - | $5,000 | $7,000 | $7,000 | $7,000 | $7,000 | $8,000 | $8,000 | $48,000 |
| mortgage payment | - | - | - | $27,000 | $36,000 | $36,000 | $36,000 | $36,000 | $36,000 | $36,000 | $243,000 |
| total expense investment | $55,000 | $18,000 | $18,000 | $149,000 | $43,000 | $43,000 | $43,000 | $43,000 | $44,000 | $44,000 | $501,000 |
Other
| Category | Y1 | Y2 | Y3 | Y4 | Y5 | Y6 | Y7 | Y8 | Y9 | Y10 | Total |
|---|---|---|---|---|---|---|---|---|---|---|---|
| net gain loss | -$14,966 | $27,000 | $31,000 | -$66,146 | $22,000 | $25,000 | $28,000 | $32,000 | $35,000 | $39,000 | $158,000 |
| cumulative roi | $73 | $116 | $146 | $97 | $106 | $114 | $121 | $128 | $135 | $141 | $1,000 |
Allure Condos
Address: Toronto C08, Ontario
Price Range: $740,000 - $1,330,000
Avail. suites: 26
0—3 bd
428—954 SqFt