Suite number:
112 - 2B-D(BF)
Project:
Address:
Toronto, Ontario
Developer:
Aspen Ridge Homes
Property type:
condo
Floor plan:
Bathrooms:
2
Bedrooms:
2.5
Size:
970 sqft
Occupancy Date:
Apr 2025
Price, CAD
$1,331,990
Available
ROI
Want to own a unit? —
Investment Period: 5 years
Yearly Return on Investment in Year 5
18.61%
Cumulative Return on Investment in Year 5
88.24%
Property Price at the End of Year 5
$1,716,000
Deposit Schedule
$5 at Signing
Total up to 10% in 9999 days
$133,199
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 | $69,000 | $73,000 | $77,000 | $81,000 | $85,000 | $89,000 | $94,000 | $99,000 | $104,000 | $109,000 | $879,000 |
| rent income | $28,000 | $35,000 | $37,000 | $38,000 | $40,000 | $42,000 | $43,000 | $45,000 | $47,000 | $49,000 | $404,000 |
| mortgage principal reduction | $14,000 | $17,000 | $18,000 | $19,000 | $20,000 | $21,000 | $22,000 | $23,000 | $24,000 | $25,000 | $201,000 |
| deposit interest | $503 | - | - | - | - | - | - | - | - | - | $503 |
| gst hst rebate | $24,000 | - | - | - | - | - | - | - | - | - | $24,000 |
| total income return | $135,000 | $125,000 | $131,000 | $138,000 | $144,000 | $151,000 | $159,000 | $167,000 | $175,000 | $183,000 | $1,509,000 |
Expense/ Investment
| Category | Y1 | Y2 | Y3 | Y4 | Y5 | Y6 | Y7 | Y8 | Y9 | Y10 | Total |
|---|---|---|---|---|---|---|---|---|---|---|---|
| deposit | $133,000 | - | - | - | - | - | - | - | - | - | $133,000 |
| remaining balance payment | $133,000 | - | - | - | - | - | - | - | - | - | $133,000 |
| closing cost | $87,000 | - | - | - | - | - | - | - | - | - | $87,000 |
| operating expense | $11,000 | $14,000 | $14,000 | $14,000 | $15,000 | $15,000 | $16,000 | $16,000 | $16,000 | $17,000 | $148,000 |
| mortgage payment | $56,000 | $67,000 | $67,000 | $67,000 | $67,000 | $67,000 | $67,000 | $67,000 | $67,000 | $67,000 | $656,000 |
| total expense investment | $420,000 | $81,000 | $81,000 | $81,000 | $82,000 | $82,000 | $82,000 | $83,000 | $83,000 | $83,000 | $1,157,000 |
Other
| Category | Y1 | Y2 | Y3 | Y4 | Y5 | Y6 | Y7 | Y8 | Y9 | Y10 | Total |
|---|---|---|---|---|---|---|---|---|---|---|---|
| net gain loss | -$284,554 | $45,000 | $50,000 | $56,000 | $63,000 | $70,000 | $77,000 | $84,000 | $92,000 | $100,000 | $352,000 |
| cumulative roi | $28 | $46 | $61 | $75 | $88 | $101 | $113 | $124 | $136 | $148 | $919 |
Crest at Crosstown
Address: Toronto, Ontario
Price Range: $912,000 - $2,479,000
Avail. suites: 23
1.5—4 bd
636—2724 SqFt