Suite number:
1G+D-2
Project:
Address:
Toronto W05, Ontario
Developer:
First Avenue Properties
Property type:
condo
Bathrooms:
1
Bedrooms:
1.5
Size:
565 sqft
Occupancy Date:
May 2026
Price, CAD
$678,900
Available
ROI
Want to own a unit? —
Investment Period: 5 years
Yearly Return on Investment in Year 5
20.51%
Cumulative Return on Investment in Year 5
99.76%
Property Price at the End of Year 5
$875,000
Deposit Schedule
$5,000 at Signing
Total up to 5% in 30 days
$33,945
5% in 180 days
$33,945
5% in 365 days
$33,945
5% on Occupancy
$33,945
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 | $35,000 | $37,000 | $39,000 | $41,000 | $43,000 | $45,000 | $48,000 | $50,000 | $53,000 | $56,000 | $448,000 |
| rent income | - | $10,000 | $20,000 | $21,000 | $22,000 | $23,000 | $24,000 | $25,000 | $26,000 | $27,000 | $199,000 |
| mortgage principal reduction | - | $4,000 | $9,000 | $9,000 | $10,000 | $10,000 | $11,000 | $11,000 | $12,000 | $12,000 | $89,000 |
| deposit interest | $3,000 | $3,000 | - | - | - | - | - | - | - | - | $6,000 |
| gst hst rebate | - | $24,000 | - | - | - | - | - | - | - | - | $24,000 |
| total income return | $38,000 | $79,000 | $68,000 | $72,000 | $75,000 | $79,000 | $83,000 | $87,000 | $91,000 | $95,000 | $765,000 |
Expense/ Investment
| Category | Y1 | Y2 | Y3 | Y4 | Y5 | Y6 | Y7 | Y8 | Y9 | Y10 | Total |
|---|---|---|---|---|---|---|---|---|---|---|---|
| deposit | $68,000 | $68,000 | - | - | - | - | - | - | - | - | $136,000 |
| remaining balance payment | - | - | - | - | - | - | - | - | - | - | - |
| closing cost | - | $59,000 | - | - | - | - | - | - | - | - | $59,000 |
| operating expense | - | $4,000 | $8,000 | $8,000 | $9,000 | $9,000 | $9,000 | $9,000 | $10,000 | $10,000 | $76,000 |
| mortgage payment | - | $17,000 | $33,000 | $33,000 | $33,000 | $33,000 | $33,000 | $33,000 | $33,000 | $33,000 | $281,000 |
| total expense investment | $68,000 | $147,000 | $41,000 | $41,000 | $42,000 | $42,000 | $42,000 | $42,000 | $43,000 | $43,000 | $552,000 |
Other
| Category | Y1 | Y2 | Y3 | Y4 | Y5 | Y6 | Y7 | Y8 | Y9 | Y10 | Total |
|---|---|---|---|---|---|---|---|---|---|---|---|
| net gain loss | -$30,168 | -$68,870 | $27,000 | $30,000 | $33,000 | $37,000 | $40,000 | $44,000 | $48,000 | $52,000 | $213,000 |
| cumulative roi | $56 | $54 | $71 | $86 | $100 | $113 | $126 | $139 | $151 | $164 | $1,000 |
Wilson West
Address: Toronto W05, Ontario
Price Range: $595,000 - $850,000
Avail. suites: 17
0—3 bd
457—1129 SqFt