Suite number:
Gold
Project:
Address:
Toronto, Ontario
Developer:
Harhay Developments
Property type:
Condo
Bathrooms:
2
Bedrooms:
2
Size:
850 sqft
Occupancy Date:
Jun 2027
Description:
2 Beds, 2 Baths
Price, CAD
$1,000,000
Available
ROI
Want to own a unit? —
Investment Period: 5 years
Yearly Return on Investment in Year 5
38.25%
Cumulative Return on Investment in Year 5
169.87%
Property Price at the End of Year 5
$1,389,000
Deposit Schedule
$5,000 at Signing
Total up to 5% in 30 days
$50,000
2% in 180 days
$20,000
2% in 365 days
$20,000
2% in 720 days
$20,000
2% in 900 days
$20,000
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 | $68,000 | $73,000 | $78,000 | $83,000 | $88,000 | $94,000 | $101,000 | $108,000 | $115,000 | $123,000 | $930,000 |
| rent income | - | - | - | $51,000 | $64,000 | $67,000 | $70,000 | $74,000 | $77,000 | $81,000 | $485,000 |
| mortgage principal reduction | - | - | - | $10,000 | $13,000 | $13,000 | $14,000 | $14,000 | $15,000 | $16,000 | $95,000 |
| deposit interest | -$3,998 | $7,000 | $9,000 | $934 | - | - | - | - | - | - | $13,000 |
| gst hst rebate | - | - | - | $24,000 | - | - | - | - | - | - | $24,000 |
| total income return | $64,000 | $79,000 | $87,000 | $169,000 | $165,000 | $175,000 | $185,000 | $196,000 | $208,000 | $220,000 | $1,547,000 |
Expense/ Investment
| Category | Y1 | Y2 | Y3 | Y4 | Y5 | Y6 | Y7 | Y8 | Y9 | Y10 | Total |
|---|---|---|---|---|---|---|---|---|---|---|---|
| deposit | $70,000 | $40,000 | $70,000 | - | - | - | - | - | - | - | $180,000 |
| remaining balance payment | - | - | - | $20,000 | - | - | - | - | - | - | $20,000 |
| closing cost | - | - | - | $66,000 | - | - | - | - | - | - | $66,000 |
| operating expense | - | - | - | $15,000 | $18,000 | $19,000 | $19,000 | $20,000 | $21,000 | $21,000 | $133,000 |
| mortgage payment | - | - | - | $42,000 | $51,000 | $51,000 | $51,000 | $51,000 | $51,000 | $51,000 | $348,000 |
| total expense investment | $70,000 | $40,000 | $70,000 | $143,000 | $69,000 | $70,000 | $70,000 | $71,000 | $72,000 | $72,000 | $747,000 |
Other
| Category | Y1 | Y2 | Y3 | Y4 | Y5 | Y6 | Y7 | Y8 | Y9 | Y10 | Total |
|---|---|---|---|---|---|---|---|---|---|---|---|
| net gain loss | -$6,193 | $39,000 | $17,000 | $26,000 | $96,000 | $105,000 | $115,000 | $125,000 | $136,000 | $148,000 | $800,000 |
| cumulative roi | $97 | $130 | $128 | $134 | $170 | $209 | $251 | $297 | $346 | $399 | $2,000 |
The 900 Signature Residences
Address: Toronto, Ontario
Price Range: $631,000 - $1,165,000
Avail. suites: 54
1—3 bd
476—1095 SqFt