Suite number:
The Belsize (The Residence Collection)
Project:
Address:
Toronto C10, Ontario
Developer:
The Rockport Group
Property type:
condo
Floor plan:
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
42.75%
Cumulative Return on Investment in Year 5
199.12%
Property Price at the End of Year 5
$3,155,000
Deposit Schedule
$5,000 at Signing
Total up to 20% in 9999 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 | $52,000 | $55,000 | $57,000 | $59,000 | $62,000 | $65,000 | $67,000 | $70,000 | $73,000 | $76,000 | $636,000 |
| mortgage principal reduction | $30,000 | $32,000 | $33,000 | $35,000 | $37,000 | $38,000 | $40,000 | $42,000 | $44,000 | $46,000 | $378,000 |
| deposit interest | - | - | - | - | - | - | - | - | - | - | - |
| gst hst rebate | $24,000 | - | - | - | - | - | - | - | - | - | $24,000 |
| total income return | $233,000 | $220,000 | $231,000 | $242,000 | $254,000 | $267,000 | $280,000 | $294,000 | $308,000 | $324,000 | $2,654,000 |
Expense/ Investment
| Category | Y1 | Y2 | Y3 | Y4 | Y5 | Y6 | Y7 | Y8 | Y9 | Y10 | Total |
|---|---|---|---|---|---|---|---|---|---|---|---|
| deposit | - | - | - | - | - | - | - | - | - | - | - |
| remaining balance payment | - | - | - | - | - | - | - | - | - | - | - |
| closing cost | - | - | - | - | - | - | - | - | - | - | - |
| operating expense | $25,000 | $25,000 | $26,000 | $27,000 | $27,000 | $28,000 | $28,000 | $29,000 | $30,000 | $30,000 | $275,000 |
| mortgage payment | $123,000 | $123,000 | $123,000 | $123,000 | $123,000 | $123,000 | $123,000 | $123,000 | $123,000 | $123,000 | $1,226,000 |
| total expense investment | $147,000 | $148,000 | $149,000 | $149,000 | $150,000 | $150,000 | $151,000 | $152,000 | $152,000 | $153,000 | $1,502,000 |
Other
| Category | Y1 | Y2 | Y3 | Y4 | Y5 | Y6 | Y7 | Y8 | Y9 | Y10 | Total |
|---|---|---|---|---|---|---|---|---|---|---|---|
| net gain loss | $86,000 | $72,000 | $82,000 | $93,000 | $105,000 | $116,000 | $129,000 | $142,000 | $156,000 | $170,000 | $1,152,000 |
| cumulative roi | $208 | $192 | $191 | $194 | $199 | $205 | $212 | $219 | $227 | $235 | $2,000 |
The Davisville
Address: Toronto C10, Ontario
Price Range: $1,639,000 - $2,929,000
Avail. suites: 13
1—3.5 bd
487—2600 SqFt