Suite number:
1260
Project:
Address:
Toronto W01, Ontario
Developer:
Curated Properties
Property type:
condo
Floor plan:
Bathrooms:
2
Bedrooms:
3
Size:
1260 sqft
Occupancy Date:
Jan 2028
Price, CAD
$1,784,900
Available
ROI
Want to own a unit? —
Investment Period: 5 years
Yearly Return on Investment in Year 5
24.63%
Cumulative Return on Investment in Year 5
109.35%
Property Price at the End of Year 5
$2,299,000
Deposit Schedule
$10,000 at Signing
Total up to 5% in 30 days
$89,245
2.5% in 120 days
$44,623
2.5% in 270 days
$44,623
2.5% in 540 days
$44,623
2.5% in 720 days
$44,623
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 | $103,000 | $108,000 | $114,000 | $120,000 | $126,000 | $132,000 | $139,000 | $146,000 | $1,178,000 |
| rent income | - | - | - | $40,000 | $46,000 | $48,000 | $50,000 | $52,000 | $54,000 | $56,000 | $346,000 |
| mortgage principal reduction | - | - | - | $20,000 | $23,000 | $24,000 | $25,000 | $27,000 | $28,000 | $29,000 | $176,000 |
| deposit interest | -$6,289 | $17,000 | $14,000 | $343 | - | - | - | - | - | - | $25,000 |
| gst hst rebate | - | - | - | $24,000 | - | - | - | - | - | - | $24,000 |
| total income return | $86,000 | $115,000 | $117,000 | $193,000 | $182,000 | $191,000 | $201,000 | $211,000 | $221,000 | $232,000 | $1,749,000 |
Expense/ Investment
| Category | Y1 | Y2 | Y3 | Y4 | Y5 | Y6 | Y7 | Y8 | Y9 | Y10 | Total |
|---|---|---|---|---|---|---|---|---|---|---|---|
| deposit | $178,000 | $89,000 | - | $89,000 | - | - | - | - | - | - | $357,000 |
| remaining balance payment | - | - | - | - | - | - | - | - | - | - | - |
| closing cost | - | - | - | $105,000 | - | - | - | - | - | - | $105,000 |
| operating expense | - | - | - | $18,000 | $20,000 | $21,000 | $21,000 | $22,000 | $22,000 | $23,000 | $146,000 |
| mortgage payment | - | - | - | $82,000 | $89,000 | $89,000 | $89,000 | $89,000 | $89,000 | $89,000 | $618,000 |
| total expense investment | $178,000 | $89,000 | - | $294,000 | $110,000 | $110,000 | $110,000 | $111,000 | $111,000 | $112,000 | $1,226,000 |
Other
| Category | Y1 | Y2 | Y3 | Y4 | Y5 | Y6 | Y7 | Y8 | Y9 | Y10 | Total |
|---|---|---|---|---|---|---|---|---|---|---|---|
| net gain loss | -$92,228 | $25,000 | $117,000 | -$101,224 | $73,000 | $81,000 | $90,000 | $100,000 | $110,000 | $120,000 | $523,000 |
| cumulative roi | $52 | $75 | $119 | $96 | $109 | $122 | $133 | $144 | $155 | $165 | $1,000 |
8 Temple
Address: Toronto W01, Ontario
Price Range: $720,000 - $1,785,000
Avail. suites: 26
1—3.5 bd
447—1351 SqFt