Suite number:
The Belsize (The Residence Collection)
Project:
Address:
Toronto C10, Ontario
Developer:
The Rockport Group
Property type:
condo
Bathrooms:
3
Bedrooms:
2.5
Size:
1440 sqft
Occupancy Date:
Dec 2024
Price, CAD
$2,448,900
Available
ROI
Want to own a unit? —
Investment Period: 5 years
Yearly Return on Investment in Year 5
18.29%
Cumulative Return on Investment in Year 5
85.01%
Property Price at the End of Year 5
$3,155,000
Deposit Schedule
$5,000 at Signing
Total up to 20% in 10359 days
$489,780
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 | $127,000 | $134,000 | $141,000 | $148,000 | $156,000 | $164,000 | $173,000 | $182,000 | $191,000 | $201,000 | $1,616,000 |
| rent income | $46,000 | $53,000 | $55,000 | $57,000 | $60,000 | $62,000 | $65,000 | $68,000 | $71,000 | $74,000 | $609,000 |
| mortgage principal reduction | $29,000 | $33,000 | $34,000 | $36,000 | $38,000 | $39,000 | $41,000 | $43,000 | $45,000 | $47,000 | $386,000 |
| deposit interest | - | - | - | - | - | - | - | - | - | - | - |
| gst hst rebate | $24,000 | - | - | - | - | - | - | - | - | - | $24,000 |
| total income return | $226,000 | $219,000 | $230,000 | $241,000 | $253,000 | $266,000 | $279,000 | $292,000 | $307,000 | $322,000 | $2,635,000 |
Expense/ Investment
| Category | Y1 | Y2 | Y3 | Y4 | Y5 | Y6 | Y7 | Y8 | Y9 | Y10 | Total |
|---|---|---|---|---|---|---|---|---|---|---|---|
| deposit | $490,000 | - | - | - | - | - | - | - | - | - | $490,000 |
| remaining balance payment | - | - | - | - | - | - | - | - | - | - | - |
| closing cost | $134,000 | - | - | - | - | - | - | - | - | - | $134,000 |
| operating expense | $22,000 | $25,000 | $26,000 | $27,000 | $27,000 | $28,000 | $29,000 | $30,000 | $31,000 | $32,000 | $278,000 |
| mortgage payment | $109,000 | $119,000 | $119,000 | $119,000 | $119,000 | $119,000 | $119,000 | $119,000 | $119,000 | $119,000 | $1,181,000 |
| total expense investment | $756,000 | $144,000 | $145,000 | $146,000 | $147,000 | $147,000 | $148,000 | $149,000 | $150,000 | $151,000 | $2,083,000 |
Other
| Category | Y1 | Y2 | Y3 | Y4 | Y5 | Y6 | Y7 | Y8 | Y9 | Y10 | Total |
|---|---|---|---|---|---|---|---|---|---|---|---|
| net gain loss | -$529,396 | $75,000 | $85,000 | $96,000 | $107,000 | $118,000 | $130,000 | $143,000 | $156,000 | $170,000 | $552,000 |
| cumulative roi | $26 | $44 | $59 | $73 | $85 | $96 | $107 | $118 | $128 | $138 | $874 |
The Davisville
Address: Toronto C10, Ontario
Price Range: $1,639,000 - $2,929,000
Avail. suites: 13
1—3.5 bd
487—2600 SqFt