Suite number:
Q0BF (ST)
Project:
Address:
Toronto W07, Ontario
Developer:
Mattamy Homes Canada
Property type:
condo
Bathrooms:
1
Bedrooms:
0
Size:
429 sqft
Occupancy Date:
Jan 2027
Price, CAD
$548,900
Available
ROI
Want to own a unit? —
Investment Period: 5 years
Yearly Return on Investment in Year 5
18.77%
Cumulative Return on Investment in Year 5
91.40%
Property Price at the End of Year 5
$707,000
Deposit Schedule
$10,000 at Signing
Total up to 5% in 30 days
$27,445
2.5% in 360 days
$13,723
2.5% in 540 days
$13,723
5% on Occupancy
$27,445
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 | $28,000 | $30,000 | $32,000 | $33,000 | $35,000 | $37,000 | $39,000 | $41,000 | $43,000 | $45,000 | $362,000 |
| rent income | - | - | $6,000 | $8,000 | $8,000 | $8,000 | $9,000 | $9,000 | $10,000 | $10,000 | $68,000 |
| mortgage principal reduction | - | - | $6,000 | $7,000 | $8,000 | $8,000 | $8,000 | $9,000 | $9,000 | $10,000 | $65,000 |
| deposit interest | $1,000 | $3,000 | $316 | - | - | - | - | - | - | - | $5,000 |
| gst hst rebate | - | - | $24,000 | - | - | - | - | - | - | - | $24,000 |
| total income return | $30,000 | $33,000 | $68,000 | $48,000 | $51,000 | $53,000 | $56,000 | $59,000 | $62,000 | $65,000 | $524,000 |
Expense/ Investment
| Category | Y1 | Y2 | Y3 | Y4 | Y5 | Y6 | Y7 | Y8 | Y9 | Y10 | Total |
|---|---|---|---|---|---|---|---|---|---|---|---|
| deposit | $41,000 | $14,000 | $27,000 | - | - | - | - | - | - | - | $82,000 |
| remaining balance payment | - | - | $27,000 | - | - | - | - | - | - | - | $27,000 |
| closing cost | - | - | $54,000 | - | - | - | - | - | - | - | $54,000 |
| operating expense | - | - | $5,000 | $6,000 | $6,000 | $6,000 | $6,000 | $7,000 | $7,000 | $7,000 | $50,000 |
| mortgage payment | - | - | $22,000 | $27,000 | $27,000 | $27,000 | $27,000 | $27,000 | $27,000 | $27,000 | $209,000 |
| total expense investment | $41,000 | $14,000 | $136,000 | $33,000 | $33,000 | $33,000 | $33,000 | $33,000 | $34,000 | $34,000 | $423,000 |
Other
| Category | Y1 | Y2 | Y3 | Y4 | Y5 | Y6 | Y7 | Y8 | Y9 | Y10 | Total |
|---|---|---|---|---|---|---|---|---|---|---|---|
| net gain loss | -$11,350 | $19,000 | -$67,773 | $16,000 | $18,000 | $20,000 | $23,000 | $25,000 | $28,000 | $31,000 | $101,000 |
| cumulative roi | $72 | $114 | $70 | $81 | $91 | $100 | $109 | $116 | $124 | $131 | $1,000 |
BLVD. Q
Address: Toronto W07, Ontario
Price Range: $481,000 - $1,278,000
Avail. suites: 34
0—3.5 bd
359—1212 SqFt