Suite number:
1C - Suite 2811
Project:
Address:
Toronto, Ontario
Developer:
Slate Asset Management
Property type:
condo
Floor plan:
Bathrooms:
1.5
Bedrooms:
1.5
Size:
614 sqft
Occupancy Date:
Jun 2027
Price, CAD
$1,602,900
Available
ROI
Want to own a unit? —
Investment Period: 5 years
Yearly Return on Investment in Year 5
20.38%
Cumulative Return on Investment in Year 5
93.79%
Property Price at the End of Year 5
$2,065,000
Deposit Schedule
$10,000 at Signing
Total up to 5% in 30 days
$80,145
5% in 90 days
$80,145
5% in 120 days
$80,145
5% on Occupancy
$80,145
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 | $83,000 | $88,000 | $92,000 | $97,000 | $102,000 | $107,000 | $113,000 | $119,000 | $125,000 | $132,000 | $1,058,000 |
| rent income | - | $2,000 | $22,000 | $22,000 | $23,000 | $24,000 | $25,000 | $27,000 | $28,000 | $29,000 | $202,000 |
| mortgage principal reduction | - | $2,000 | $20,000 | $21,000 | $22,000 | $23,000 | $24,000 | $25,000 | $26,000 | $28,000 | $190,000 |
| deposit interest | $9,000 | $10,000 | - | - | - | - | - | - | - | - | $20,000 |
| gst hst rebate | - | $24,000 | - | - | - | - | - | - | - | - | $24,000 |
| total income return | $93,000 | $126,000 | $134,000 | $140,000 | $147,000 | $155,000 | $162,000 | $171,000 | $179,000 | $188,000 | $1,495,000 |
Expense/ Investment
| Category | Y1 | Y2 | Y3 | Y4 | Y5 | Y6 | Y7 | Y8 | Y9 | Y10 | Total |
|---|---|---|---|---|---|---|---|---|---|---|---|
| deposit | $240,000 | $80,000 | - | - | - | - | - | - | - | - | $321,000 |
| remaining balance payment | - | - | - | - | - | - | - | - | - | - | - |
| closing cost | - | $98,000 | - | - | - | - | - | - | - | - | $98,000 |
| operating expense | - | $990 | $12,000 | $12,000 | $12,000 | $13,000 | $13,000 | $13,000 | $14,000 | $14,000 | $104,000 |
| mortgage payment | - | $7,000 | $80,000 | $80,000 | $80,000 | $80,000 | $80,000 | $80,000 | $80,000 | $80,000 | $649,000 |
| total expense investment | $240,000 | $185,000 | $92,000 | $92,000 | $93,000 | $93,000 | $93,000 | $94,000 | $94,000 | $94,000 | $1,171,000 |
Other
| Category | Y1 | Y2 | Y3 | Y4 | Y5 | Y6 | Y7 | Y8 | Y9 | Y10 | Total |
|---|---|---|---|---|---|---|---|---|---|---|---|
| net gain loss | -$147,634 | -$59,852 | $41,000 | $48,000 | $55,000 | $62,000 | $69,000 | $77,000 | $85,000 | $94,000 | $324,000 |
| cumulative roi | $39 | $54 | $70 | $83 | $94 | $104 | $113 | $121 | $129 | $137 | $943 |
One Delisle
Address: Toronto, Ontario
Price Range: $1,151,000 - $11,900,000
Avail. suites: 57
0—3.5 bd
308—3625 SqFt