Suite number:
1+F 12 (LSQ 2)
Project:
Address:
Toronto C15, Ontario
Developer:
Almadev
Property type:
condo
Bathrooms:
1
Bedrooms:
1.5
Size:
545 sqft
Occupancy Date:
Jun 2028
Price, CAD
$683,900
Available
ROI
Want to own a unit? —
Investment Period: 5 years
Yearly Return on Investment in Year 5
24.67%
Cumulative Return on Investment in Year 5
116.85%
Property Price at the End of Year 5
$881,000
Deposit Schedule
$10,000 at Signing
Total up to 2.5% in 30 days
$17,098
2.5% in 120 days
$17,098
5% in 365 days
$34,195
5% on Occupancy
$34,195
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 | $44,000 | $46,000 | $48,000 | $51,000 | $53,000 | $56,000 | $451,000 |
| rent income | - | - | - | $10,000 | $20,000 | $20,000 | $21,000 | $22,000 | $23,000 | $24,000 | $140,000 |
| mortgage principal reduction | - | - | - | $4,000 | $9,000 | $9,000 | $10,000 | $10,000 | $11,000 | $11,000 | $65,000 |
| deposit interest | $1,000 | $5,000 | $5,000 | $3,000 | - | - | - | - | - | - | $14,000 |
| gst hst rebate | - | - | - | $24,000 | - | - | - | - | - | - | $24,000 |
| total income return | $37,000 | $43,000 | $45,000 | $82,000 | $72,000 | $76,000 | $79,000 | $83,000 | $87,000 | $92,000 | $695,000 |
Expense/ Investment
| Category | Y1 | Y2 | Y3 | Y4 | Y5 | Y6 | Y7 | Y8 | Y9 | Y10 | Total |
|---|---|---|---|---|---|---|---|---|---|---|---|
| deposit | $34,000 | $68,000 | - | - | - | - | - | - | - | - | $103,000 |
| remaining balance payment | - | - | - | $34,000 | - | - | - | - | - | - | $34,000 |
| closing cost | - | - | - | $59,000 | - | - | - | - | - | - | $59,000 |
| operating expense | - | - | - | $4,000 | $8,000 | $9,000 | $9,000 | $9,000 | $10,000 | $10,000 | $59,000 |
| mortgage payment | - | - | - | $17,000 | $33,000 | $33,000 | $33,000 | $33,000 | $33,000 | $33,000 | $216,000 |
| total expense investment | $34,000 | $68,000 | - | $114,000 | $42,000 | $42,000 | $42,000 | $43,000 | $43,000 | $43,000 | $471,000 |
Other
| Category | Y1 | Y2 | Y3 | Y4 | Y5 | Y6 | Y7 | Y8 | Y9 | Y10 | Total |
|---|---|---|---|---|---|---|---|---|---|---|---|
| net gain loss | $2,000 | -$25,656 | $45,000 | -$32,326 | $30,000 | $34,000 | $37,000 | $41,000 | $44,000 | $48,000 | $224,000 |
| cumulative roi | $107 | $77 | $121 | $103 | $117 | $130 | $142 | $153 | $165 | $176 | $1,000 |
LSQ 1 & 2
Address: Toronto C15, Ontario
Price Range: $627,000 - $1,216,000
Avail. suites: 43
1—3.5 bd
459—1134 SqFt