Suite number:
SUITE 12B Level 2
Project:
Address:
Toronto C07, Ontario
Developer:
Addington Developments
Property type:
condo
Floor plan:
Bathrooms:
2
Bedrooms:
2.5
Size:
815 sqft
Occupancy Date:
Jan 2027
Price, CAD
$1,156,900
Available
ROI
Want to own a unit? —
Investment Period: 5 years
Yearly Return on Investment in Year 5
21.46%
Cumulative Return on Investment in Year 5
98.83%
Property Price at the End of Year 5
$1,490,000
Deposit Schedule
$10,000 at Signing
Total up to 5% in 30 days
$57,845
5% in 120 days
$57,845
10% on Occupancy
$115,690
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 | $60,000 | $63,000 | $67,000 | $70,000 | $74,000 | $78,000 | $82,000 | $86,000 | $90,000 | $95,000 | $764,000 |
| rent income | - | - | $26,000 | $30,000 | $31,000 | $32,000 | $34,000 | $35,000 | $37,000 | $38,000 | $262,000 |
| mortgage principal reduction | - | - | $13,000 | $15,000 | $16,000 | $16,000 | $17,000 | $18,000 | $19,000 | $20,000 | $134,000 |
| deposit interest | $4,000 | $6,000 | $148 | - | - | - | - | - | - | - | $10,000 |
| gst hst rebate | - | - | $24,000 | - | - | - | - | - | - | - | $24,000 |
| total income return | $64,000 | $69,000 | $130,000 | $115,000 | $120,000 | $126,000 | $132,000 | $139,000 | $146,000 | $153,000 | $1,194,000 |
Expense/ Investment
| Category | Y1 | Y2 | Y3 | Y4 | Y5 | Y6 | Y7 | Y8 | Y9 | Y10 | Total |
|---|---|---|---|---|---|---|---|---|---|---|---|
| deposit | $116,000 | - | $116,000 | - | - | - | - | - | - | - | $231,000 |
| remaining balance payment | - | - | - | - | - | - | - | - | - | - | - |
| closing cost | - | - | $80,000 | - | - | - | - | - | - | - | $80,000 |
| operating expense | - | - | $11,000 | $12,000 | $13,000 | $13,000 | $13,000 | $14,000 | $14,000 | $14,000 | $105,000 |
| mortgage payment | - | - | $53,000 | $58,000 | $58,000 | $58,000 | $58,000 | $58,000 | $58,000 | $58,000 | $459,000 |
| total expense investment | $116,000 | - | $260,000 | $70,000 | $71,000 | $71,000 | $71,000 | $72,000 | $72,000 | $72,000 | $874,000 |
Other
| Category | Y1 | Y2 | Y3 | Y4 | Y5 | Y6 | Y7 | Y8 | Y9 | Y10 | Total |
|---|---|---|---|---|---|---|---|---|---|---|---|
| net gain loss | -$51,682 | $69,000 | -$129,813 | $44,000 | $50,000 | $55,000 | $61,000 | $67,000 | $74,000 | $81,000 | $319,000 |
| cumulative roi | $55 | $115 | $71 | $86 | $99 | $111 | $123 | $134 | $145 | $156 | $1,000 |
Addington Park Condos
Address: Toronto C07, Ontario
Price Range: $539,000 - $1,330,000
Avail. suites: 52
0—2.5 bd
365—895 SqFt