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
22.60%
Cumulative Return on Investment in Year 5
102.75%
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
$89,995
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 | - | - | $9,000 | $21,000 | $22,000 | $23,000 | $24,000 | $25,000 | $26,000 | $27,000 | $178,000 |
| mortgage principal reduction | - | - | $10,000 | $24,000 | $25,000 | $26,000 | $27,000 | $28,000 | $30,000 | $31,000 | $200,000 |
| deposit interest | $8,000 | $9,000 | $16,000 | - | - | - | - | - | - | - | $33,000 |
| gst hst rebate | - | - | $24,000 | - | - | - | - | - | - | - | $24,000 |
| total income return | $101,000 | $108,000 | $161,000 | $154,000 | $161,000 | $170,000 | $178,000 | $187,000 | $196,000 | $206,000 | $1,622,000 |
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 | - | - | $6,000 | $13,000 | $14,000 | $14,000 | $15,000 | $15,000 | $16,000 | $16,000 | $109,000 |
| mortgage payment | - | - | $36,000 | $88,000 | $88,000 | $88,000 | $88,000 | $88,000 | $88,000 | $88,000 | $649,000 |
| total expense investment | $180,000 | - | $326,000 | $101,000 | $101,000 | $102,000 | $102,000 | $103,000 | $103,000 | $104,000 | $1,222,000 |
Other
| Category | Y1 | Y2 | Y3 | Y4 | Y5 | Y6 | Y7 | Y8 | Y9 | Y10 | Total |
|---|---|---|---|---|---|---|---|---|---|---|---|
| net gain loss | -$78,813 | $108,000 | -$164,519 | $53,000 | $60,000 | $68,000 | $76,000 | $84,000 | $93,000 | $102,000 | $400,000 |
| cumulative roi | $56 | $116 | $79 | $92 | $103 | $112 | $121 | $129 | $136 | $144 | $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