Suite number:
1260
Project:
Address:
Toronto W01, Ontario
Developer:
Curated Properties
Property type:
condo
Bathrooms:
2
Bedrooms:
3
Size:
1260 sqft
Occupancy Date:
Jun 2027
Price, CAD
$1,784,900
Available
ROI
Want to own a unit? —
Investment Period: 5 years
Yearly Return on Investment in Year 5
25.08%
Cumulative Return on Investment in Year 5
113.23%
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 | - | - | $18,000 | $45,000 | $47,000 | $49,000 | $51,000 | $53,000 | $56,000 | $58,000 | $377,000 |
| mortgage principal reduction | - | - | $10,000 | $26,000 | $27,000 | $28,000 | $29,000 | $30,000 | $31,000 | $32,000 | $213,000 |
| deposit interest | $7,000 | $17,000 | $8,000 | - | - | - | - | - | - | - | $32,000 |
| gst hst rebate | - | - | $24,000 | - | - | - | - | - | - | - | $24,000 |
| total income return | $100,000 | $115,000 | $163,000 | $179,000 | $187,000 | $196,000 | $206,000 | $216,000 | $226,000 | $237,000 | $1,824,000 |
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 | - | - | $103,000 | - | - | - | - | - | - | - | $103,000 |
| operating expense | - | - | $8,000 | $20,000 | $21,000 | $21,000 | $22,000 | $23,000 | $23,000 | $24,000 | $162,000 |
| mortgage payment | - | - | $34,000 | $82,000 | $82,000 | $82,000 | $82,000 | $82,000 | $82,000 | $82,000 | $607,000 |
| total expense investment | $178,000 | $89,000 | $235,000 | $102,000 | $102,000 | $103,000 | $104,000 | $104,000 | $105,000 | $106,000 | $1,229,000 |
Other
| Category | Y1 | Y2 | Y3 | Y4 | Y5 | Y6 | Y7 | Y8 | Y9 | Y10 | Total |
|---|---|---|---|---|---|---|---|---|---|---|---|
| net gain loss | -$78,558 | $25,000 | -$71,529 | $77,000 | $85,000 | $93,000 | $102,000 | $111,000 | $121,000 | $131,000 | $595,000 |
| cumulative roi | $56 | $80 | $80 | $98 | $113 | $127 | $140 | $153 | $165 | $178 | $1,000 |
8 Temple
Address: Toronto W01, Ontario
Price Range: $715,000 - $1,785,000
Avail. suites: 28
1—3.5 bd
447—1351 SqFt