Suite number:
B1-03
Address:
Toronto E05, Ontario
Developer:
95 Developments Inc
Property type:
condo
Floor plan:
Bathrooms:
1
Bedrooms:
1
Size:
546 sqft
Occupancy Date:
Jan 2025
Price, CAD
$649,900
Available
ROI
11,68%
Monthly Expenses
- condo fees— $295
- property taxes— $162
- property management— $66
- repairs and maintenance— $33
Total: $556
Want to own a unit? —
Investment Period: 5 years
Yearly Return on Investment in Year 5
16.30%
Cumulative Return on Investment in Year 5
81.35%
Property Price at the End of Year 5
$837,000
Deposit Schedule
$10,000 at Signing
Total up to 20% in 9999 days
$129,980
Net Gain (Loss)
- Net Gain Loss
Get Expert Advice
Property Price Appreciation
- 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 | $34,000 | $36,000 | $37,000 | $39,000 | $41,000 | $44,000 | $46,000 | $48,000 | $51,000 | $53,000 | $429,000 |
| rent income | $12,000 | $13,000 | $14,000 | $14,000 | $15,000 | $16,000 | $16,000 | $17,000 | $18,000 | $19,000 | $154,000 |
| mortgage principal reduction | $7,000 | $8,000 | $9,000 | $9,000 | $10,000 | $10,000 | $11,000 | $11,000 | $12,000 | $12,000 | $99,000 |
| deposit interest | - | - | - | - | - | - | - | - | - | - | - |
| gst hst rebate | $24,000 | - | - | - | - | - | - | - | - | - | $24,000 |
| total income return | $77,000 | $57,000 | $60,000 | $63,000 | $66,000 | $69,000 | $73,000 | $76,000 | $80,000 | $84,000 | $706,000 |
Expense/ Investment
| Category | Y1 | Y2 | Y3 | Y4 | Y5 | Y6 | Y7 | Y8 | Y9 | Y10 | Total |
|---|---|---|---|---|---|---|---|---|---|---|---|
| deposit | $130,000 | - | - | - | - | - | - | - | - | - | $130,000 |
| remaining balance payment | - | - | - | - | - | - | - | - | - | - | - |
| closing cost | $59,000 | - | - | - | - | - | - | - | - | - | $59,000 |
| operating expense | $6,000 | $7,000 | $7,000 | $7,000 | $7,000 | $7,000 | $8,000 | $8,000 | $8,000 | $8,000 | $73,000 |
| mortgage payment | $30,000 | $33,000 | $33,000 | $33,000 | $33,000 | $33,000 | $33,000 | $33,000 | $33,000 | $33,000 | $323,000 |
| total expense investment | $225,000 | $39,000 | $40,000 | $40,000 | $40,000 | $40,000 | $40,000 | $40,000 | $41,000 | $41,000 | $585,000 |
Other
| Category | Y1 | Y2 | Y3 | Y4 | Y5 | Y6 | Y7 | Y8 | Y9 | Y10 | Total |
|---|---|---|---|---|---|---|---|---|---|---|---|
| net gain loss | -$148,621 | $18,000 | $21,000 | $23,000 | $26,000 | $29,000 | $33,000 | $36,000 | $40,000 | $43,000 | $121,000 |
| cumulative roi | $31 | $46 | $59 | $71 | $81 | $91 | $101 | $110 | $119 | $129 | $838 |
The Garden Series 1 (The Sky Collection)
Address: Toronto E05, Ontario
Price Range: $650,000 - $1,030,000
Avail. suites: 11
1—3 bd
415—1126 SqFt
Proforma Calculator
80% of Original Price
Options for changing mortgage terms
The rental rate per square foot.