Suite number:

2305 - A 437

Address:
Toronto, Ontario
Developer:
Diamondcorp
Property type:
condo
Floor plan:
Bathrooms:
1
Bedrooms:
1
Size:
437 sqft
Occupancy Date:
Jan 2027
Price, CAD
$779,990
Available
ROI
Want to own a unit? —
Investment Period: 5 years
Yearly Return on Investment in Year 5

17.81%

Cumulative Return on Investment in Year 5

84.29%

Property Price at the End of Year 5

$1,005,000

Deposit Schedule
$10,000 at Signing
Total up to 5% in 30 days
$39,000
5% in 365 days
$39,000
10% on Occupancy
$77,999
Net Gain (Loss)
Get Expert Advice
Property Price Appreciation
Investment Details (10-Year Period)
Income/Return
CategoryY1Y2Y3Y4Y5Y6Y7Y8Y9Y10Total
property price appreciation$40,000$43,000$45,000$47,000$50,000$52,000$55,000$58,000$61,000$64,000$515,000
rent income-$5,000$10,000$11,000$11,000$12,000$12,000$13,000$13,000$14,000$102,000
mortgage principal reduction-$5,000$10,000$10,000$11,000$11,000$12,000$12,000$13,000$14,000$98,000
deposit interest-$2$2,000--------$2,000
gst hst rebate-$24,000--------$24,000
total income return$40,000$78,000$65,000$68,000$72,000$75,000$79,000$83,000$87,000$92,000$741,000
Expense/ Investment
CategoryY1Y2Y3Y4Y5Y6Y7Y8Y9Y10Total
deposit$39,000$117,000--------$156,000
remaining balance payment-----------
closing cost-$65,000--------$65,000
operating expense-$3,000$7,000$7,000$7,000$7,000$8,000$8,000$8,000$8,000$64,000
mortgage payment-$20,000$39,000$39,000$39,000$39,000$39,000$39,000$39,000$39,000$332,000
total expense investment$39,000$205,000$46,000$46,000$46,000$47,000$47,000$47,000$47,000$47,000$616,000
Other
CategoryY1Y2Y3Y4Y5Y6Y7Y8Y9Y10Total
net gain loss$1,000-$126,346$19,000$22,000$25,000$29,000$33,000$36,000$40,000$44,000$124,000
cumulative roi$104$49$62$74$84$93$102$110$118$125$922
Celeste Condominiums
Address: Toronto, Ontario
Price Range: $774,000 - $1,294,000
Avail. suites: 12
1—3.5 bd
437—868 SqFt