Suite number:
Suite 12B Level 2
Project:
Address:
Toronto C07, Ontario
Developer:
Addington Developments
Property type:
condo
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
23.38%
Cumulative Return on Investment in Year 5
106.55%
Property Price at the End of Year 5
$1,490,000
Deposit Schedule
$10,000 at Signing
Total up to 5% in 30 days
$47,845
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 | - | - | $19,000 | $29,000 | $31,000 | $32,000 | $33,000 | $35,000 | $36,000 | $38,000 | $254,000 |
| mortgage principal reduction | - | - | $11,000 | $17,000 | $17,000 | $18,000 | $19,000 | $20,000 | $20,000 | $21,000 | $143,000 |
| deposit interest | $5,000 | $6,000 | $2,000 | - | - | - | - | - | - | - | $13,000 |
| gst hst rebate | - | - | $24,000 | - | - | - | - | - | - | - | $24,000 |
| total income return | $65,000 | $69,000 | $122,000 | $116,000 | $122,000 | $128,000 | $134,000 | $140,000 | $147,000 | $154,000 | $1,197,000 |
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 | - | - | $78,000 | - | - | - | - | - | - | - | $78,000 |
| operating expense | - | - | $8,000 | $12,000 | $13,000 | $13,000 | $14,000 | $14,000 | $15,000 | $15,000 | $104,000 |
| mortgage payment | - | - | $35,000 | $53,000 | $53,000 | $53,000 | $53,000 | $53,000 | $53,000 | $53,000 | $407,000 |
| total expense investment | $116,000 | - | $237,000 | $65,000 | $66,000 | $66,000 | $67,000 | $67,000 | $68,000 | $68,000 | $820,000 |
Other
| Category | Y1 | Y2 | Y3 | Y4 | Y5 | Y6 | Y7 | Y8 | Y9 | Y10 | Total |
|---|---|---|---|---|---|---|---|---|---|---|---|
| net gain loss | -$50,893 | $69,000 | -$115,197 | $51,000 | $56,000 | $61,000 | $67,000 | $73,000 | $79,000 | $86,000 | $377,000 |
| cumulative roi | $56 | $116 | $75 | $91 | $107 | $120 | $134 | $146 | $159 | $171 | $1,000 |
Add The Exceptional To Your Everyday. Luxury condominium living near the Sheppard/Yonge Subway station. Addington Park. Intimate. Iconic. Inspired. Add convenience. Add nature. An enviable central location in the heart of the Yonge and Sheppard neigh...
Address: Toronto C07, Ontario
Price Range: $754,000 - $1,330,000
Avail. suites: 34
0—2.5 bd
365—895 SqFt