Suite number:
1I D
Project:
Address:
Toronto C09, Ontario
Developer:
Capital Developments
Property type:
condo
Bathrooms:
2
Bedrooms:
1.5
Size:
637 sqft
Occupancy Date:
Jan 2027
Price, CAD
$1,025,900
Available
ROI
Want to own a unit? —
Investment Period: 5 years
Yearly Return on Investment in Year 5
22.47%
Cumulative Return on Investment in Year 5
102.77%
Property Price at the End of Year 5
$1,322,000
Deposit Schedule
$10,000 at Signing
Total up to 10% in 180 days
$92,590
10% on Occupancy
$102,590
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 | $53,000 | $56,000 | $59,000 | $62,000 | $65,000 | $69,000 | $72,000 | $76,000 | $80,000 | $84,000 | $677,000 |
| rent income | - | - | $15,000 | $23,000 | $24,000 | $25,000 | $26,000 | $27,000 | $28,000 | $30,000 | $198,000 |
| mortgage principal reduction | - | - | $10,000 | $15,000 | $15,000 | $16,000 | $17,000 | $17,000 | $18,000 | $19,000 | $127,000 |
| deposit interest | $3,000 | $5,000 | $2,000 | - | - | - | - | - | - | - | $10,000 |
| gst hst rebate | - | - | $24,000 | - | - | - | - | - | - | - | $24,000 |
| total income return | $56,000 | $61,000 | $109,000 | $100,000 | $105,000 | $110,000 | $115,000 | $121,000 | $127,000 | $133,000 | $1,036,000 |
Expense/ Investment
| Category | Y1 | Y2 | Y3 | Y4 | Y5 | Y6 | Y7 | Y8 | Y9 | Y10 | Total |
|---|---|---|---|---|---|---|---|---|---|---|---|
| deposit | $103,000 | - | $103,000 | - | - | - | - | - | - | - | $205,000 |
| remaining balance payment | - | - | - | - | - | - | - | - | - | - | - |
| closing cost | - | - | $73,000 | - | - | - | - | - | - | - | $73,000 |
| operating expense | - | - | $7,000 | $11,000 | $12,000 | $12,000 | $13,000 | $13,000 | $13,000 | $14,000 | $95,000 |
| mortgage payment | - | - | $31,000 | $47,000 | $47,000 | $47,000 | $47,000 | $47,000 | $47,000 | $47,000 | $360,000 |
| total expense investment | $103,000 | - | $214,000 | $58,000 | $59,000 | $59,000 | $60,000 | $60,000 | $60,000 | $61,000 | $734,000 |
Other
| Category | Y1 | Y2 | Y3 | Y4 | Y5 | Y6 | Y7 | Y8 | Y9 | Y10 | Total |
|---|---|---|---|---|---|---|---|---|---|---|---|
| net gain loss | -$46,470 | $61,000 | -$105,315 | $42,000 | $46,000 | $51,000 | $56,000 | $61,000 | $66,000 | $72,000 | $302,000 |
| cumulative roi | $55 | $115 | $73 | $89 | $103 | $115 | $127 | $138 | $149 | $160 | $1,000 |
Park Road presented the opportunity to introduce a building with a pure and simple sculptural expression that takes advantage of its exceptional location in the city. In addition to creating a unique and connected living experience for residents, Par...
Address: Toronto C09, Ontario
Price Range: $648,000 - $1,321,000
Avail. suites: 30
0—3.5 bd
329—870 SqFt