Suite number:
1C D
Project:
Address:
Toronto C13, Ontario
Developer:
Aspen Ridge Homes
Property type:
condo
Bathrooms:
1
Bedrooms:
1.5
Size:
536 sqft
Occupancy Date:
Mar 2027
Price, CAD
$667,990
Available
ROI
Want to own a unit? —
Investment Period: 5 years
Yearly Return on Investment in Year 5
22.75%
Cumulative Return on Investment in Year 5
108.27%
Property Price at the End of Year 5
$861,000
Deposit Schedule
$10,000 at Signing
Total up to 5% in 30 days
$23,400
5% in 365 days
$33,400
5% in 730 days
$33,400
5% on Occupancy
$33,400
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 | $38,000 | $40,000 | $43,000 | $45,000 | $47,000 | $50,000 | $52,000 | $55,000 | $441,000 |
| rent income | - | - | $9,000 | $19,000 | $20,000 | $21,000 | $22,000 | $23,000 | $24,000 | $25,000 | $163,000 |
| mortgage principal reduction | - | - | $5,000 | $10,000 | $10,000 | $10,000 | $11,000 | $11,000 | $12,000 | $12,000 | $81,000 |
| deposit interest | $2,000 | $3,000 | $4,000 | - | - | - | - | - | - | - | $9,000 |
| gst hst rebate | - | - | $24,000 | - | - | - | - | - | - | - | $24,000 |
| total income return | $36,000 | $40,000 | $81,000 | $69,000 | $73,000 | $76,000 | $80,000 | $84,000 | $88,000 | $92,000 | $717,000 |
Expense/ Investment
| Category | Y1 | Y2 | Y3 | Y4 | Y5 | Y6 | Y7 | Y8 | Y9 | Y10 | Total |
|---|---|---|---|---|---|---|---|---|---|---|---|
| deposit | $33,000 | $33,000 | $67,000 | - | - | - | - | - | - | - | $134,000 |
| remaining balance payment | - | - | - | - | - | - | - | - | - | - | - |
| closing cost | - | - | $59,000 | - | - | - | - | - | - | - | $59,000 |
| operating expense | - | - | $4,000 | $9,000 | $9,000 | $9,000 | $9,000 | $10,000 | $10,000 | $10,000 | $70,000 |
| mortgage payment | - | - | $15,000 | $31,000 | $31,000 | $31,000 | $31,000 | $31,000 | $31,000 | $31,000 | $230,000 |
| total expense investment | $33,000 | $33,000 | $145,000 | $39,000 | $39,000 | $40,000 | $40,000 | $40,000 | $41,000 | $41,000 | $492,000 |
Other
| Category | Y1 | Y2 | Y3 | Y4 | Y5 | Y6 | Y7 | Y8 | Y9 | Y10 | Total |
|---|---|---|---|---|---|---|---|---|---|---|---|
| net gain loss | $3,000 | $7,000 | -$64,420 | $30,000 | $33,000 | $36,000 | $40,000 | $43,000 | $47,000 | $51,000 | $225,000 |
| cumulative roi | $109 | $114 | $77 | $93 | $108 | $122 | $135 | $148 | $161 | $174 | $1,000 |
Lily is where urban excitement meets serene parkside sophistication. A curated selection of design-forward suites come together to create the community’s unique, boutique, mid-rise condominiums that offers stunning views of and easy escapes to the lu...
Address: Toronto C13, Ontario
Price Range: $590,000 - $1,359,000
Avail. suites: 68
1—3 bd
459—1070 SqFt