Suite number:
1F-B - Suite 1110
Project:
Address:
Toronto, Ontario
Developer:
Slate Asset Management
Property type:
condo
Floor plan:
Bathrooms:
1
Bedrooms:
1
Size:
617 sqft
Occupancy Date:
Jun 2027
Price, CAD
$1,399,900
Available
ROI
Want to own a unit? —
Investment Period: 5 years
Yearly Return on Investment in Year 5
19.68%
Cumulative Return on Investment in Year 5
91.15%
Property Price at the End of Year 5
$1,804,000
Deposit Schedule
$10,000 at Signing
Total up to 5% in 30 days
$69,995
5% in 90 days
$69,995
5% in 120 days
$69,995
5% on Occupancy
$69,995
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 | $73,000 | $77,000 | $81,000 | $85,000 | $89,000 | $94,000 | $99,000 | $104,000 | $109,000 | $115,000 | $924,000 |
| rent income | - | $1,000 | $14,000 | $15,000 | $16,000 | $16,000 | $17,000 | $18,000 | $19,000 | $19,000 | $135,000 |
| mortgage principal reduction | - | $1,000 | $17,000 | $18,000 | $19,000 | $20,000 | $21,000 | $22,000 | $23,000 | $24,000 | $166,000 |
| deposit interest | $8,000 | $9,000 | - | - | - | - | - | - | - | - | $17,000 |
| gst hst rebate | - | $24,000 | - | - | - | - | - | - | - | - | $24,000 |
| total income return | $81,000 | $112,000 | $112,000 | $118,000 | $124,000 | $130,000 | $137,000 | $144,000 | $151,000 | $158,000 | $1,267,000 |
Expense/ Investment
| Category | Y1 | Y2 | Y3 | Y4 | Y5 | Y6 | Y7 | Y8 | Y9 | Y10 | Total |
|---|---|---|---|---|---|---|---|---|---|---|---|
| deposit | $210,000 | $70,000 | - | - | - | - | - | - | - | - | $280,000 |
| remaining balance payment | - | - | - | - | - | - | - | - | - | - | - |
| closing cost | - | $89,000 | - | - | - | - | - | - | - | - | $89,000 |
| operating expense | - | $887 | $11,000 | $11,000 | $11,000 | $11,000 | $12,000 | $12,000 | $12,000 | $12,000 | $93,000 |
| mortgage payment | - | $6,000 | $70,000 | $70,000 | $70,000 | $70,000 | $70,000 | $70,000 | $70,000 | $70,000 | $567,000 |
| total expense investment | $210,000 | $166,000 | $81,000 | $81,000 | $81,000 | $81,000 | $82,000 | $82,000 | $82,000 | $83,000 | $1,029,000 |
Other
| Category | Y1 | Y2 | Y3 | Y4 | Y5 | Y6 | Y7 | Y8 | Y9 | Y10 | Total |
|---|---|---|---|---|---|---|---|---|---|---|---|
| net gain loss | -$128,937 | -$53,854 | $32,000 | $37,000 | $43,000 | $49,000 | $55,000 | $62,000 | $69,000 | $76,000 | $238,000 |
| cumulative roi | $39 | $55 | $69 | $81 | $91 | $100 | $108 | $116 | $123 | $130 | $911 |
One Delisle
Address: Toronto, Ontario
Price Range: $1,151,000 - $11,900,000
Avail. suites: 57
0—3.5 bd
308—3625 SqFt