Suite number:
2B-14
Project:
Address:
Toronto C01, Ontario
Developer:
Republic Developments
Property type:
condo
Floor plan:
Bathrooms:
2
Bedrooms:
2
Size:
795 sqft
Occupancy Date:
May 2027
Price, CAD
$1,157,990
Available
ROI
Want to own a unit? —
Investment Period: 5 years
Yearly Return on Investment in Year 5
21.74%
Cumulative Return on Investment in Year 5
100.65%
Property Price at the End of Year 5
$1,492,000
Deposit Schedule
$10,000 at Signing
Total up to 2.5% in 30 days
$28,950
2.5% in 47 days
$28,950
5% in 231 days
$57,900
5% in 596 days
$57,900
5% on Occupancy
$57,900
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 | $60,000 | $63,000 | $67,000 | $70,000 | $74,000 | $78,000 | $82,000 | $86,000 | $90,000 | $95,000 | $764,000 |
| rent income | - | - | $14,000 | $24,000 | $25,000 | $26,000 | $27,000 | $28,000 | $29,000 | $31,000 | $204,000 |
| mortgage principal reduction | - | - | $8,000 | $15,000 | $15,000 | $16,000 | $17,000 | $18,000 | $19,000 | $20,000 | $127,000 |
| deposit interest | $3,000 | $10,000 | $3,000 | - | - | - | - | - | - | - | $17,000 |
| gst hst rebate | - | - | $24,000 | - | - | - | - | - | - | - | $24,000 |
| total income return | $63,000 | $73,000 | $116,000 | $109,000 | $114,000 | $120,000 | $126,000 | $132,000 | $138,000 | $145,000 | $1,136,000 |
Expense/ Investment
| Category | Y1 | Y2 | Y3 | Y4 | Y5 | Y6 | Y7 | Y8 | Y9 | Y10 | Total |
|---|---|---|---|---|---|---|---|---|---|---|---|
| deposit | $116,000 | $58,000 | $58,000 | - | - | - | - | - | - | - | $232,000 |
| remaining balance payment | - | - | - | - | - | - | - | - | - | - | - |
| closing cost | - | - | $80,000 | - | - | - | - | - | - | - | $80,000 |
| operating expense | - | - | $7,000 | $12,000 | $12,000 | $13,000 | $13,000 | $13,000 | $14,000 | $14,000 | $98,000 |
| mortgage payment | - | - | $34,000 | $58,000 | $58,000 | $58,000 | $58,000 | $58,000 | $58,000 | $58,000 | $440,000 |
| total expense investment | $116,000 | $58,000 | $179,000 | $70,000 | $70,000 | $71,000 | $71,000 | $71,000 | $72,000 | $72,000 | $849,000 |
Other
| Category | Y1 | Y2 | Y3 | Y4 | Y5 | Y6 | Y7 | Y8 | Y9 | Y10 | Total |
|---|---|---|---|---|---|---|---|---|---|---|---|
| net gain loss | -$52,374 | $15,000 | -$62,843 | $38,000 | $44,000 | $49,000 | $55,000 | $61,000 | $67,000 | $73,000 | $286,000 |
| cumulative roi | $55 | $79 | $75 | $89 | $101 | $111 | $121 | $131 | $140 | $149 | $1,000 |
Bellwoods House
Address: Toronto C01, Ontario
Price Range: $591,000 - $1,846,000
Avail. suites: 21
0—3.5 bd
376—1280 SqFt