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
24.79%
Cumulative Return on Investment in Year 5
109.69%
Property Price at the End of Year 5
$2,299,000
Deposit Schedule
$10,000 at Signing
Total up to 5% in 30 days
$79,245
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 | - | - | $15,000 | $45,000 | $47,000 | $49,000 | $51,000 | $53,000 | $55,000 | $58,000 | $372,000 |
| mortgage principal reduction | - | - | $8,000 | $25,000 | $27,000 | $28,000 | $29,000 | $30,000 | $31,000 | $32,000 | $210,000 |
| deposit interest | -$4,528 | $17,000 | $9,000 | - | - | - | - | - | - | - | $22,000 |
| gst hst rebate | - | - | $24,000 | - | - | - | - | - | - | - | $24,000 |
| total income return | $88,000 | $115,000 | $159,000 | $178,000 | $187,000 | $196,000 | $205,000 | $215,000 | $226,000 | $237,000 | $1,806,000 |
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 | - | - | $7,000 | $20,000 | $21,000 | $21,000 | $22,000 | $23,000 | $23,000 | $24,000 | $160,000 |
| mortgage payment | - | - | $27,000 | $82,000 | $82,000 | $82,000 | $82,000 | $82,000 | $82,000 | $82,000 | $600,000 |
| total expense investment | $178,000 | $89,000 | $226,000 | $102,000 | $102,000 | $103,000 | $104,000 | $104,000 | $105,000 | $106,000 | $1,220,000 |
Other
| Category | Y1 | Y2 | Y3 | Y4 | Y5 | Y6 | Y7 | Y8 | Y9 | Y10 | Total |
|---|---|---|---|---|---|---|---|---|---|---|---|
| net gain loss | -$90,467 | $25,000 | -$67,679 | $77,000 | $85,000 | $93,000 | $102,000 | $111,000 | $121,000 | $131,000 | $585,000 |
| cumulative roi | $52 | $76 | $77 | $94 | $110 | $124 | $137 | $150 | $162 | $174 | $1,000 |
Centered on transit and surrounded by the lake and urban landmark amenities, 8 Temple is a place for first-time buyers to grow, and young urban families to grow into. It offers a range of spacious, well-thought-out suites designed by award-winning de...
Address: Toronto W01, Ontario
Price Range: $715,000 - $1,785,000
Avail. suites: 28
1—3.5 bd
447—1351 SqFt