Suite number:
1I+D
Project:
Address:
Toronto C09, Ontario
Developer:
Capital Developments
Property type:
condo
Floor plan:
Bathrooms:
2
Bedrooms:
1.5
Size:
637 sqft
Occupancy Date:
Jan 2027
Price, CAD
$1,077,900
Available
ROI
Want to own a unit? —
Investment Period: 5 years
Yearly Return on Investment in Year 5
20.55%
Cumulative Return on Investment in Year 5
94.47%
Property Price at the End of Year 5
$1,389,000
Deposit Schedule
$10,000 at Signing
Total up to 2.5% in 30 days
$26,948
2.5% in 180 days
$26,948
5% in 360 days
$53,895
10% on Occupancy
$107,790
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 | $56,000 | $59,000 | $62,000 | $65,000 | $69,000 | $72,000 | $76,000 | $80,000 | $84,000 | $88,000 | $711,000 |
| rent income | - | - | $20,000 | $23,000 | $24,000 | $25,000 | $26,000 | $27,000 | $29,000 | $30,000 | $205,000 |
| mortgage principal reduction | - | - | $12,000 | $14,000 | $15,000 | $15,000 | $16,000 | $17,000 | $18,000 | $18,000 | $125,000 |
| deposit interest | $1,000 | $6,000 | $138 | - | - | - | - | - | - | - | $7,000 |
| gst hst rebate | - | - | $24,000 | - | - | - | - | - | - | - | $24,000 |
| total income return | $57,000 | $65,000 | $119,000 | $102,000 | $107,000 | $113,000 | $118,000 | $124,000 | $130,000 | $137,000 | $1,072,000 |
Expense/ Investment
| Category | Y1 | Y2 | Y3 | Y4 | Y5 | Y6 | Y7 | Y8 | Y9 | Y10 | Total |
|---|---|---|---|---|---|---|---|---|---|---|---|
| deposit | $108,000 | - | $108,000 | - | - | - | - | - | - | - | $216,000 |
| remaining balance payment | - | - | - | - | - | - | - | - | - | - | - |
| closing cost | - | - | $77,000 | - | - | - | - | - | - | - | $77,000 |
| operating expense | - | - | $10,000 | $12,000 | $12,000 | $12,000 | $12,000 | $13,000 | $13,000 | $13,000 | $97,000 |
| mortgage payment | - | - | $49,000 | $54,000 | $54,000 | $54,000 | $54,000 | $54,000 | $54,000 | $54,000 | $427,000 |
| total expense investment | $108,000 | - | $244,000 | $66,000 | $66,000 | $66,000 | $66,000 | $67,000 | $67,000 | $67,000 | $817,000 |
Other
| Category | Y1 | Y2 | Y3 | Y4 | Y5 | Y6 | Y7 | Y8 | Y9 | Y10 | Total |
|---|---|---|---|---|---|---|---|---|---|---|---|
| net gain loss | -$50,455 | $65,000 | -$125,504 | $37,000 | $42,000 | $47,000 | $52,000 | $57,000 | $63,000 | $69,000 | $255,000 |
| cumulative roi | $53 | $113 | $69 | $82 | $94 | $105 | $116 | $125 | $135 | $144 | $1,000 |
Park Road Condos
Address: Toronto C09, Ontario
Price Range: $681,000 - $2,000,000
Avail. suites: 33
0—3.5 bd
329—815727 SqFt