Suite number:
1006 1N D
Project:
Address:
Toronto C08, Ontario
Developer:
Graywood Developments
Property type:
condo
Bathrooms:
1
Bedrooms:
1.5
Size:
540 sqft
Occupancy Date:
Jan 2027
Price, CAD
$878,990
Available
ROI
Want to own a unit? —
Investment Period: 5 years
Yearly Return on Investment in Year 5
22.34%
Cumulative Return on Investment in Year 5
104.85%
Property Price at the End of Year 5
$1,132,000
Deposit Schedule
$10,000 at Signing
Total up to 5% in 30 days
$33,950
5% in 160 days
$43,950
5% in 700 days
$43,950
5% on Occupancy
$43,950
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 | $46,000 | $48,000 | $51,000 | $53,000 | $56,000 | $59,000 | $62,000 | $65,000 | $69,000 | $72,000 | $580,000 |
| rent income | - | - | $14,000 | $20,000 | $20,000 | $21,000 | $22,000 | $23,000 | $24,000 | $25,000 | $170,000 |
| mortgage principal reduction | - | - | $9,000 | $13,000 | $13,000 | $14,000 | $14,000 | $15,000 | $16,000 | $16,000 | $110,000 |
| deposit interest | $3,000 | $8,000 | $2,000 | - | - | - | - | - | - | - | $12,000 |
| gst hst rebate | - | - | $24,000 | - | - | - | - | - | - | - | $24,000 |
| total income return | $48,000 | $56,000 | $100,000 | $86,000 | $90,000 | $94,000 | $99,000 | $103,000 | $108,000 | $114,000 | $897,000 |
Expense/ Investment
| Category | Y1 | Y2 | Y3 | Y4 | Y5 | Y6 | Y7 | Y8 | Y9 | Y10 | Total |
|---|---|---|---|---|---|---|---|---|---|---|---|
| deposit | $88,000 | $44,000 | $44,000 | - | - | - | - | - | - | - | $176,000 |
| remaining balance payment | - | - | - | - | - | - | - | - | - | - | - |
| closing cost | - | - | $67,000 | - | - | - | - | - | - | - | $67,000 |
| operating expense | - | - | $7,000 | $9,000 | $9,000 | $10,000 | $10,000 | $10,000 | $11,000 | $11,000 | $77,000 |
| mortgage payment | - | - | $30,000 | $40,000 | $40,000 | $40,000 | $40,000 | $40,000 | $40,000 | $40,000 | $312,000 |
| total expense investment | $88,000 | $44,000 | $148,000 | $49,000 | $50,000 | $50,000 | $50,000 | $51,000 | $51,000 | $51,000 | $632,000 |
Other
| Category | Y1 | Y2 | Y3 | Y4 | Y5 | Y6 | Y7 | Y8 | Y9 | Y10 | Total |
|---|---|---|---|---|---|---|---|---|---|---|---|
| net gain loss | -$39,767 | $12,000 | -$48,338 | $36,000 | $40,000 | $44,000 | $48,000 | $53,000 | $57,000 | $62,000 | $265,000 |
| cumulative roi | $55 | $79 | $76 | $91 | $105 | $117 | $129 | $141 | $152 | $162 | $1,000 |
It’s your home base within the beating heart of downtown Toronto – at the centre of everything. Where your lobby doors open to a vibrant, infinite universe - to entertainment, fashion, retail, education, cuisine, and culture. To new experiences and n...
Address: Toronto C08, Ontario
Price Range: $650,000 - $1,611,000
Avail. suites: 40
0—3.5 bd
380—1215 SqFt