Suite number:
1S-F
Project:
Address:
Toronto W02, Ontario
Developer:
Block Developments
Property type:
condo
Floor plan:
Bathrooms:
1
Bedrooms:
1.5
Size:
594 sqft
Occupancy Date:
Dec 2025
Price, CAD
$700,000
Available
ROI
13,16%
Monthly Expenses
- condo fees— $428
- property taxes— $175
- property management— $107
- repairs and maintenance— $53
Total: $763
Want to own a unit? —
Investment Period: 5 years
Yearly Return on Investment in Year 5
18.81%
Cumulative Return on Investment in Year 5
91.88%
Property Price at the End of Year 5
$902,000
Deposit Schedule
$5,000 at Signing
Total up to 2.5% in 30 days
$17,500
2.5% in 90 days
$17,500
2.5% in 180 days
$17,500
2.5% in 270 days
$17,500
10% on Occupancy
$70,000
Net Gain (Loss)
- Net Gain Loss
Get Expert Advice
Property Price Appreciation
- 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 | $36,000 | $38,000 | $40,000 | $42,000 | $45,000 | $47,000 | $49,000 | $52,000 | $55,000 | $57,000 | $462,000 |
| rent income | $3,000 | $21,000 | $22,000 | $23,000 | $24,000 | $25,000 | $26,000 | $27,000 | $28,000 | $29,000 | $227,000 |
| mortgage principal reduction | $1,000 | $9,000 | $9,000 | $10,000 | $10,000 | $11,000 | $11,000 | $12,000 | $12,000 | $13,000 | $97,000 |
| deposit interest | $2,000 | - | - | - | - | - | - | - | - | - | $2,000 |
| gst hst rebate | $24,000 | - | - | - | - | - | - | - | - | - | $24,000 |
| total income return | $67,000 | $68,000 | $71,000 | $75,000 | $78,000 | $82,000 | $86,000 | $90,000 | $95,000 | $99,000 | $812,000 |
Expense/ Investment
| Category | Y1 | Y2 | Y3 | Y4 | Y5 | Y6 | Y7 | Y8 | Y9 | Y10 | Total |
|---|---|---|---|---|---|---|---|---|---|---|---|
| deposit | $140,000 | - | - | - | - | - | - | - | - | - | $140,000 |
| remaining balance payment | - | - | - | - | - | - | - | - | - | - | - |
| closing cost | $61,000 | - | - | - | - | - | - | - | - | - | $61,000 |
| operating expense | $2,000 | $9,000 | $9,000 | $10,000 | $10,000 | $10,000 | $10,000 | $11,000 | $11,000 | $11,000 | $92,000 |
| mortgage payment | $6,000 | $35,000 | $35,000 | $35,000 | $35,000 | $35,000 | $35,000 | $35,000 | $35,000 | $35,000 | $321,000 |
| total expense investment | $209,000 | $44,000 | $44,000 | $45,000 | $45,000 | $45,000 | $45,000 | $46,000 | $46,000 | $46,000 | $615,000 |
Other
| Category | Y1 | Y2 | Y3 | Y4 | Y5 | Y6 | Y7 | Y8 | Y9 | Y10 | Total |
|---|---|---|---|---|---|---|---|---|---|---|---|
| net gain loss | -$141,495 | $24,000 | $27,000 | $30,000 | $33,000 | $37,000 | $41,000 | $45,000 | $49,000 | $53,000 | $197,000 |
| cumulative roi | $32 | $49 | $65 | $79 | $92 | $104 | $116 | $128 | $140 | $152 | $958 |
Junction Square Condos
Address: Toronto W02, Ontario
Price Range: $600,000 - $1,200,000
Avail. suites: 21
0—3.5 bd
404—1289 SqFt
Proforma Calculator
80% of Original Price
Options for changing mortgage terms
The rental rate per square foot.