Suite number:
2101 City Collection
Project:
Address:
Toronto C02, Ontario
Developer:
Slate Asset Management
Property type:
condo
Bathrooms:
1
Bedrooms:
2
Size:
712 sqft
Occupancy Date:
Jun 2027
Price, CAD
$1,799,900
Available
ROI
Want to own a unit? —
Investment Period: 5 years
Yearly Return on Investment in Year 5
23.94%
Cumulative Return on Investment in Year 5
107.91%
Property Price at the End of Year 5
$2,319,000
Deposit Schedule
$10,000 at Signing
Total up to 5% in 0 days
$89,995
5% in 30 days
$79,995
5% in 90 days
$89,995
5% on Occupancy
$89,995
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 | $93,000 | $98,000 | $104,000 | $109,000 | $115,000 | $121,000 | $127,000 | $133,000 | $140,000 | $148,000 | $1,188,000 |
| rent income | - | - | $5,000 | $21,000 | $22,000 | $23,000 | $24,000 | $25,000 | $26,000 | $27,000 | $173,000 |
| mortgage principal reduction | - | - | $6,000 | $26,000 | $27,000 | $28,000 | $29,000 | $30,000 | $31,000 | $33,000 | $209,000 |
| deposit interest | $8,000 | $9,000 | $18,000 | - | - | - | - | - | - | - | $35,000 |
| gst hst rebate | - | - | $24,000 | - | - | - | - | - | - | - | $24,000 |
| total income return | $101,000 | $108,000 | $157,000 | $156,000 | $163,000 | $171,000 | $180,000 | $188,000 | $198,000 | $207,000 | $1,629,000 |
Expense/ Investment
| Category | Y1 | Y2 | Y3 | Y4 | Y5 | Y6 | Y7 | Y8 | Y9 | Y10 | Total |
|---|---|---|---|---|---|---|---|---|---|---|---|
| deposit | $180,000 | - | $180,000 | - | - | - | - | - | - | - | $360,000 |
| remaining balance payment | - | - | - | - | - | - | - | - | - | - | - |
| closing cost | - | - | $104,000 | - | - | - | - | - | - | - | $104,000 |
| operating expense | - | - | $3,000 | $13,000 | $14,000 | $14,000 | $15,000 | $15,000 | $16,000 | $16,000 | $106,000 |
| mortgage payment | - | - | $21,000 | $82,000 | $82,000 | $82,000 | $82,000 | $82,000 | $82,000 | $82,000 | $598,000 |
| total expense investment | $180,000 | - | $308,000 | $96,000 | $96,000 | $97,000 | $97,000 | $98,000 | $98,000 | $99,000 | $1,168,000 |
Other
| Category | Y1 | Y2 | Y3 | Y4 | Y5 | Y6 | Y7 | Y8 | Y9 | Y10 | Total |
|---|---|---|---|---|---|---|---|---|---|---|---|
| net gain loss | -$78,826 | $108,000 | -$150,704 | $60,000 | $67,000 | $75,000 | $83,000 | $91,000 | $100,000 | $109,000 | $461,000 |
| cumulative roi | $56 | $116 | $82 | $96 | $108 | $118 | $128 | $136 | $145 | $153 | $1,000 |
One Delisle is the first project in Canada by one of the world’s most decorated architects, Jeanne Gang of Studio Gang. The residential condominium is in the heart of mid-town Toronto, in the neighbourhood of Yonge and St. Clair – surrounded by Canad...
Address: Toronto C02, Ontario
Price Range: $1,151,000 - $12,060,000
Avail. suites: 21
0—3.5 bd
308—3171 SqFt