Suite number:
Q1BB (1BR)
Project:
Address:
Toronto W07, Ontario
Developer:
Mattamy Homes Canada
Property type:
condo
Bathrooms:
1
Bedrooms:
1
Size:
478 sqft
Occupancy Date:
Jan 2027
Price, CAD
$602,680
Available
ROI
Want to own a unit? —
Investment Period: 5 years
Yearly Return on Investment in Year 5
20.29%
Cumulative Return on Investment in Year 5
97.28%
Property Price at the End of Year 5
$776,000
Deposit Schedule
$10,000 at Signing
Total up to 5% in 30 days
$30,134
2.5% in 360 days
$15,067
2.5% in 540 days
$15,067
5% on Occupancy
$30,134
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 | $31,000 | $33,000 | $35,000 | $36,000 | $38,000 | $40,000 | $42,000 | $45,000 | $47,000 | $49,000 | $398,000 |
| rent income | - | - | $9,000 | $12,000 | $12,000 | $13,000 | $13,000 | $14,000 | $14,000 | $15,000 | $102,000 |
| mortgage principal reduction | - | - | $7,000 | $9,000 | $9,000 | $10,000 | $10,000 | $10,000 | $11,000 | $11,000 | $77,000 |
| deposit interest | $1,000 | $3,000 | $467 | - | - | - | - | - | - | - | $5,000 |
| gst hst rebate | - | - | $24,000 | - | - | - | - | - | - | - | $24,000 |
| total income return | $33,000 | $36,000 | $76,000 | $57,000 | $60,000 | $62,000 | $66,000 | $69,000 | $72,000 | $76,000 | $605,000 |
Expense/ Investment
| Category | Y1 | Y2 | Y3 | Y4 | Y5 | Y6 | Y7 | Y8 | Y9 | Y10 | Total |
|---|---|---|---|---|---|---|---|---|---|---|---|
| deposit | $45,000 | $15,000 | $30,000 | - | - | - | - | - | - | - | $90,000 |
| remaining balance payment | - | - | $30,000 | - | - | - | - | - | - | - | $30,000 |
| closing cost | - | - | $56,000 | - | - | - | - | - | - | - | $56,000 |
| operating expense | - | - | $6,000 | $7,000 | $7,000 | $7,000 | $7,000 | $8,000 | $8,000 | $8,000 | $58,000 |
| mortgage payment | - | - | $23,000 | $28,000 | $28,000 | $28,000 | $28,000 | $28,000 | $28,000 | $28,000 | $216,000 |
| total expense investment | $45,000 | $15,000 | $145,000 | $34,000 | $35,000 | $35,000 | $35,000 | $35,000 | $36,000 | $36,000 | $451,000 |
Other
| Category | Y1 | Y2 | Y3 | Y4 | Y5 | Y6 | Y7 | Y8 | Y9 | Y10 | Total |
|---|---|---|---|---|---|---|---|---|---|---|---|
| net gain loss | -$12,466 | $21,000 | -$69,347 | $22,000 | $25,000 | $28,000 | $30,000 | $33,000 | $36,000 | $40,000 | $154,000 |
| cumulative roi | $72 | $114 | $72 | $85 | $97 | $108 | $119 | $128 | $138 | $147 | $1,000 |
BLVD. Q
Address: Toronto W07, Ontario
Price Range: $502,000 - $1,213,000
Avail. suites: 33
0—3.5 bd
359—1212 SqFt