Suite number:
SUITE 12B Level 2
Project:
Address:
Toronto, 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
20.32%
Cumulative Return on Investment in Year 5
93.71%
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
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 | - | $12,000 | $29,000 | $30,000 | $32,000 | $33,000 | $34,000 | $36,000 | $37,000 | $39,000 | $282,000 |
| mortgage principal reduction | - | $6,000 | $15,000 | $15,000 | $16,000 | $17,000 | $18,000 | $18,000 | $19,000 | $20,000 | $144,000 |
| deposit interest | $3,000 | $2,000 | - | - | - | - | - | - | - | - | $4,000 |
| gst hst rebate | - | $24,000 | - | - | - | - | - | - | - | - | $24,000 |
| total income return | $63,000 | $107,000 | $110,000 | $116,000 | $121,000 | $127,000 | $133,000 | $140,000 | $147,000 | $154,000 | $1,218,000 |
Expense/ Investment
| Category | Y1 | Y2 | Y3 | Y4 | Y5 | Y6 | Y7 | Y8 | Y9 | Y10 | Total |
|---|---|---|---|---|---|---|---|---|---|---|---|
| deposit | $58,000 | - | - | - | - | - | - | - | - | - | $58,000 |
| remaining balance payment | - | $174,000 | - | - | - | - | - | - | - | - | $174,000 |
| closing cost | - | $80,000 | - | - | - | - | - | - | - | - | $80,000 |
| operating expense | - | $5,000 | $12,000 | $13,000 | $13,000 | $13,000 | $13,000 | $14,000 | $14,000 | $14,000 | $112,000 |
| mortgage payment | - | $24,000 | $58,000 | $58,000 | $58,000 | $58,000 | $58,000 | $58,000 | $58,000 | $58,000 | $488,000 |
| total expense investment | $58,000 | $282,000 | $70,000 | $71,000 | $71,000 | $71,000 | $71,000 | $72,000 | $72,000 | $72,000 | $911,000 |
Other
| Category | Y1 | Y2 | Y3 | Y4 | Y5 | Y6 | Y7 | Y8 | Y9 | Y10 | Total |
|---|---|---|---|---|---|---|---|---|---|---|---|
| net gain loss | $5,000 | -$175,849 | $40,000 | $45,000 | $50,000 | $56,000 | $62,000 | $68,000 | $75,000 | $82,000 | $307,000 |
| cumulative roi | $109 | $49 | $66 | $81 | $94 | $106 | $117 | $129 | $140 | $151 | $1,000 |
Addington Park Condos
Address: Toronto, Ontario
Price Range: $539,000 - $1,330,000
Avail. suites: 52
0—2.5 bd
365—895 SqFt