Suite number:
B1-03
Address:
Toronto E05, Ontario
Developer:
95 Developments Inc
Property type:
condo
Bathrooms:
1
Bedrooms:
1
Size:
546 sqft
Occupancy Date:
Jan 2025
Price, CAD
$649,900
Available
ROI
Want to own a unit? —
Investment Period: 5 years
Yearly Return on Investment in Year 5
16.80%
Cumulative Return on Investment in Year 5
83.64%
Property Price at the End of Year 5
$837,000
Deposit Schedule
$10,000 at Signing
Total up to 20% in 10059 days
$129,980
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 | $34,000 | $36,000 | $37,000 | $39,000 | $41,000 | $44,000 | $46,000 | $48,000 | $51,000 | $53,000 | $429,000 |
| rent income | $11,000 | $13,000 | $14,000 | $14,000 | $15,000 | $16,000 | $16,000 | $17,000 | $18,000 | $19,000 | $152,000 |
| mortgage principal reduction | $7,000 | $9,000 | $9,000 | $10,000 | $10,000 | $10,000 | $11,000 | $11,000 | $12,000 | $12,000 | $101,000 |
| deposit interest | $56 | - | - | - | - | - | - | - | - | - | $56 |
| gst hst rebate | $24,000 | - | - | - | - | - | - | - | - | - | $24,000 |
| total income return | $75,000 | $57,000 | $60,000 | $63,000 | $66,000 | $70,000 | $73,000 | $77,000 | $80,000 | $84,000 | $707,000 |
Expense/ Investment
| Category | Y1 | Y2 | Y3 | Y4 | Y5 | Y6 | Y7 | Y8 | Y9 | Y10 | Total |
|---|---|---|---|---|---|---|---|---|---|---|---|
| deposit | $130,000 | - | - | - | - | - | - | - | - | - | $130,000 |
| remaining balance payment | - | - | - | - | - | - | - | - | - | - | - |
| closing cost | $58,000 | - | - | - | - | - | - | - | - | - | $58,000 |
| operating expense | $6,000 | $7,000 | $7,000 | $7,000 | $8,000 | $8,000 | $8,000 | $8,000 | $9,000 | $9,000 | $76,000 |
| mortgage payment | $26,000 | $32,000 | $32,000 | $32,000 | $32,000 | $32,000 | $32,000 | $32,000 | $32,000 | $32,000 | $311,000 |
| total expense investment | $220,000 | $38,000 | $39,000 | $39,000 | $39,000 | $39,000 | $40,000 | $40,000 | $40,000 | $40,000 | $574,000 |
Other
| Category | Y1 | Y2 | Y3 | Y4 | Y5 | Y6 | Y7 | Y8 | Y9 | Y10 | Total |
|---|---|---|---|---|---|---|---|---|---|---|---|
| net gain loss | -$144,461 | $19,000 | $22,000 | $24,000 | $27,000 | $30,000 | $33,000 | $37,000 | $40,000 | $44,000 | $132,000 |
| cumulative roi | $31 | $47 | $60 | $73 | $84 | $94 | $104 | $113 | $123 | $132 | $861 |
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