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:
Jun 2028
Price, CAD
$1,784,900
Available
ROI
Want to own a unit? —
Investment Period: 5 years
Yearly Return on Investment in Year 5
25.00%
Cumulative Return on Investment in Year 5
113.69%
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 | - | - | - | $44,000 | $46,000 | $48,000 | $50,000 | $52,000 | $54,000 | $57,000 | $351,000 |
| mortgage principal reduction | - | - | - | $22,000 | $23,000 | $24,000 | $25,000 | $27,000 | $28,000 | $29,000 | $179,000 |
| deposit interest | $7,000 | $17,000 | $14,000 | - | - | - | - | - | - | - | $38,000 |
| gst hst rebate | - | - | - | $24,000 | - | - | - | - | - | - | $24,000 |
| total income return | $100,000 | $115,000 | $116,000 | $198,000 | $183,000 | $192,000 | $201,000 | $211,000 | $221,000 | $232,000 | $1,769,000 |
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 | - | - | - | $20,000 | $20,000 | $21,000 | $21,000 | $22,000 | $22,000 | $23,000 | $148,000 |
| mortgage payment | - | - | - | $89,000 | $89,000 | $89,000 | $89,000 | $89,000 | $89,000 | $89,000 | $626,000 |
| total expense investment | $178,000 | $89,000 | $194,000 | $109,000 | $110,000 | $110,000 | $111,000 | $111,000 | $112,000 | $112,000 | $1,236,000 |
Other
| Category | Y1 | Y2 | Y3 | Y4 | Y5 | Y6 | Y7 | Y8 | Y9 | Y10 | Total |
|---|---|---|---|---|---|---|---|---|---|---|---|
| net gain loss | -$78,549 | $25,000 | -$77,633 | $89,000 | $73,000 | $82,000 | $91,000 | $100,000 | $110,000 | $120,000 | $534,000 |
| cumulative roi | $56 | $80 | $78 | $100 | $114 | $126 | $137 | $148 | $158 | $169 | $1,000 |
8 Temple
Address: Toronto W01, Ontario
Price Range: $720,000 - $1,785,000
Avail. suites: 24
1—3.5 bd
447—1351 SqFt