Suite number:
2101 (City Collection)
Project:
Address:
Toronto C02, Ontario
Developer:
Slate Asset Management
Property type:
condo
Floor plan:
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
21.88%
Cumulative Return on Investment in Year 5
99.75%
Property Price at the End of Year 5
$2,319,000
Deposit Schedule
$10,000 at Signing
Total up to 5% in 30 days
$89,995
5% in 90 days
$89,995
5% in 747 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 | - | - | $10,000 | $21,000 | $22,000 | $23,000 | $24,000 | $25,000 | $26,000 | $27,000 | $180,000 |
| mortgage principal reduction | - | - | $11,000 | $23,000 | $24,000 | $25,000 | $26,000 | $28,000 | $29,000 | $30,000 | $195,000 |
| deposit interest | $7,000 | $9,000 | $14,000 | - | - | - | - | - | - | - | $31,000 |
| gst hst rebate | - | - | $24,000 | - | - | - | - | - | - | - | $24,000 |
| total income return | $100,000 | $108,000 | $163,000 | $153,000 | $161,000 | $169,000 | $177,000 | $186,000 | $195,000 | $205,000 | $1,618,000 |
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 | - | - | $105,000 | - | - | - | - | - | - | - | $105,000 |
| operating expense | - | - | $7,000 | $13,000 | $14,000 | $14,000 | $14,000 | $15,000 | $15,000 | $15,000 | $107,000 |
| mortgage payment | - | - | $45,000 | $90,000 | $90,000 | $90,000 | $90,000 | $90,000 | $90,000 | $90,000 | $676,000 |
| total expense investment | $180,000 | - | $337,000 | $104,000 | $104,000 | $104,000 | $104,000 | $105,000 | $105,000 | $105,000 | $1,248,000 |
Other
| Category | Y1 | Y2 | Y3 | Y4 | Y5 | Y6 | Y7 | Y8 | Y9 | Y10 | Total |
|---|---|---|---|---|---|---|---|---|---|---|---|
| net gain loss | -$79,637 | $108,000 | -$173,751 | $49,000 | $57,000 | $65,000 | $73,000 | $81,000 | $90,000 | $100,000 | $370,000 |
| cumulative roi | $56 | $116 | $77 | $89 | $100 | $109 | $117 | $125 | $132 | $140 | $1,000 |
One Delisle
Address: Toronto C02, Ontario
Price Range: $1,151,000 - $11,900,000
Avail. suites: 36
0—3.5 bd
308—3171 SqFt