Suite number:
551
Project:
Address:
Toronto W01, Ontario
Developer:
Curated Properties
Property type:
condo
Floor plan:
Bathrooms:
1
Bedrooms:
1.5
Size:
551 sqft
Occupancy Date:
Jan 2028
Price, CAD
$764,900
Available
ROI
Want to own a unit? —
Investment Period: 5 years
Yearly Return on Investment in Year 5
22.84%
Cumulative Return on Investment in Year 5
106.76%
Property Price at the End of Year 5
$985,000
Deposit Schedule
$10,000 at Signing
Total up to 5% in 30 days
$38,245
2.5% in 120 days
$19,123
2.5% in 270 days
$19,123
2.5% in 540 days
$19,123
2.5% in 720 days
$19,123
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 | $46,000 | $49,000 | $51,000 | $54,000 | $57,000 | $60,000 | $63,000 | $505,000 |
| rent income | - | - | - | $18,000 | $20,000 | $21,000 | $22,000 | $23,000 | $24,000 | $25,000 | $151,000 |
| mortgage principal reduction | - | - | - | $9,000 | $10,000 | $10,000 | $11,000 | $11,000 | $12,000 | $12,000 | $75,000 |
| deposit interest | -$2,695 | $7,000 | $6,000 | $147 | - | - | - | - | - | - | $11,000 |
| gst hst rebate | - | - | - | $24,000 | - | - | - | - | - | - | $24,000 |
| total income return | $37,000 | $49,000 | $50,000 | $97,000 | $79,000 | $82,000 | $87,000 | $91,000 | $95,000 | $100,000 | $766,000 |
Expense/ Investment
| Category | Y1 | Y2 | Y3 | Y4 | Y5 | Y6 | Y7 | Y8 | Y9 | Y10 | Total |
|---|---|---|---|---|---|---|---|---|---|---|---|
| deposit | $76,000 | $38,000 | - | $38,000 | - | - | - | - | - | - | $153,000 |
| remaining balance payment | - | - | - | - | - | - | - | - | - | - | - |
| closing cost | - | - | - | $64,000 | - | - | - | - | - | - | $64,000 |
| operating expense | - | - | - | $8,000 | $9,000 | $9,000 | $9,000 | $9,000 | $10,000 | $10,000 | $64,000 |
| mortgage payment | - | - | - | $35,000 | $38,000 | $38,000 | $38,000 | $38,000 | $38,000 | $38,000 | $265,000 |
| total expense investment | $76,000 | $38,000 | - | $145,000 | $47,000 | $47,000 | $47,000 | $48,000 | $48,000 | $48,000 | $546,000 |
Other
| Category | Y1 | Y2 | Y3 | Y4 | Y5 | Y6 | Y7 | Y8 | Y9 | Y10 | Total |
|---|---|---|---|---|---|---|---|---|---|---|---|
| net gain loss | -$39,524 | $11,000 | $50,000 | -$48,541 | $32,000 | $35,000 | $39,000 | $43,000 | $47,000 | $52,000 | $221,000 |
| cumulative roi | $52 | $75 | $119 | $94 | $107 | $119 | $130 | $140 | $151 | $161 | $1,000 |
8 Temple
Address: Toronto W01, Ontario
Price Range: $720,000 - $1,785,000
Avail. suites: 26
1—3.5 bd
447—1351 SqFt