Suite number:
Q448
Project:
Address:
Toronto C01, Ontario
Developer:
Lifetime Developments
Property type:
condo
Bathrooms:
1
Bedrooms:
1
Size:
448 sqft
Occupancy Date:
Jan 2029
$770,900
Available
Want to own a unit? —
Investment Period: 5 years
Yearly Return on Investment in Year 5
37.17%
Cumulative Return on Investment in Year 5
121.64%
Property Price at the End of Year 5
$993,000
Deposit Schedule
$10,000 at Signing
Total up to 2.5% in 30 days
$9,273
2.5% in 90 days
$19,273
2.5% in 200 days
$19,273
2.5% in 200 days
$19,273
2.5% in 400 days
$19,273
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 | $40,000 | $42,000 | $44,000 | $47,000 | $49,000 | $52,000 | $54,000 | $57,000 | $60,000 | $63,000 | $509,000 |
rent income | - | - | - | - | $8,000 | $11,000 | $11,000 | $12,000 | $12,000 | $13,000 | $67,000 |
mortgage principal reduction | - | - | - | - | $8,000 | $11,000 | $12,000 | $12,000 | $13,000 | $13,000 | $69,000 |
deposit interest | -$4,982 | $6,000 | $8,000 | $6,000 | $1,000 | - | - | - | - | - | $16,000 |
gst hst rebate | - | - | - | - | $24,000 | - | - | - | - | - | $24,000 |
total income return | $35,000 | $48,000 | $52,000 | $53,000 | $90,000 | $74,000 | $77,000 | $81,000 | $85,000 | $89,000 | $684,000 |
Expense/ Investment
Category | Y1 | Y2 | Y3 | Y4 | Y5 | Y6 | Y7 | Y8 | Y9 | Y10 | Total |
---|---|---|---|---|---|---|---|---|---|---|---|
deposit | $77,000 | $19,000 | $19,000 | - | $39,000 | - | - | - | - | - | $154,000 |
remaining balance payment | - | - | - | - | - | - | - | - | - | - | - |
closing cost | - | - | - | - | $63,000 | - | - | - | - | - | $63,000 |
operating expense | - | - | - | - | $5,000 | $7,000 | $7,000 | $8,000 | $8,000 | $8,000 | $43,000 |
mortgage payment | - | - | - | - | $26,000 | $35,000 | $35,000 | $35,000 | $35,000 | $35,000 | $203,000 |
total expense investment | $77,000 | $19,000 | $19,000 | - | $133,000 | $42,000 | $43,000 | $43,000 | $43,000 | $43,000 | $463,000 |
Other
Category | Y1 | Y2 | Y3 | Y4 | Y5 | Y6 | Y7 | Y8 | Y9 | Y10 | Total |
---|---|---|---|---|---|---|---|---|---|---|---|
net gain loss | -$42,099 | $29,000 | $33,000 | $53,000 | -$42,616 | $31,000 | $35,000 | $38,000 | $42,000 | $46,000 | $221,000 |
cumulative roi | $52 | $86 | $117 | $162 | $122 | $131 | $140 | $148 | $156 | $163 | $1,000 |
Announcing the epitome of modern elegance at Q Tower, a 60-storey skyscraper that combines rebellious flair and classic sophistication. A majestic expression of contemporary architecture, the refined tower rises, catching sunlight from the south and ...
Address: Toronto C01, Ontario
Price Range: $602,000 - $1,566,000
Avail. suites: 31
0—3 bd
346—917 SqFt