Suite number:
1D
Project:
Address:
Toronto C08, Ontario
Developer:
Reserve Properties
Property type:
condo
Bathrooms:
1
Bedrooms:
1
Size:
457 sqft
Occupancy Date:
May 2027
Price, CAD
$860,900
Available
ROI
Want to own a unit? —
Investment Period: 5 years
Yearly Return on Investment in Year 5
21.91%
Cumulative Return on Investment in Year 5
101.14%
Property Price at the End of Year 5
$1,109,000
Deposit Schedule
$10,000 at Signing
Total up to 2.5% in 30 days
$11,523
2.5% in 90 days
$21,523
2.5% in 730 days
$21,523
2.5% in 900 days
$21,523
10% on Occupancy
$86,090
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 | $45,000 | $47,000 | $50,000 | $52,000 | $55,000 | $58,000 | $61,000 | $64,000 | $67,000 | $71,000 | $568,000 |
| rent income | - | - | $4,000 | $11,000 | $11,000 | $12,000 | $12,000 | $13,000 | $13,000 | $14,000 | $90,000 |
| mortgage principal reduction | - | - | $4,000 | $12,000 | $13,000 | $13,000 | $14,000 | $14,000 | $15,000 | $16,000 | $101,000 |
| deposit interest | $2,000 | $2,000 | $7,000 | - | - | - | - | - | - | - | $11,000 |
| gst hst rebate | - | - | $24,000 | - | - | - | - | - | - | - | $24,000 |
| total income return | $47,000 | $49,000 | $88,000 | $75,000 | $79,000 | $83,000 | $87,000 | $91,000 | $96,000 | $100,000 | $794,000 |
Expense/ Investment
| Category | Y1 | Y2 | Y3 | Y4 | Y5 | Y6 | Y7 | Y8 | Y9 | Y10 | Total |
|---|---|---|---|---|---|---|---|---|---|---|---|
| deposit | $43,000 | - | $129,000 | - | - | - | - | - | - | - | $172,000 |
| remaining balance payment | - | - | - | - | - | - | - | - | - | - | - |
| closing cost | - | - | $66,000 | - | - | - | - | - | - | - | $66,000 |
| operating expense | - | - | $2,000 | $7,000 | $8,000 | $8,000 | $8,000 | $8,000 | $9,000 | $9,000 | $60,000 |
| mortgage payment | - | - | $13,000 | $39,000 | $39,000 | $39,000 | $39,000 | $39,000 | $39,000 | $39,000 | $289,000 |
| total expense investment | $43,000 | - | $211,000 | $47,000 | $47,000 | $47,000 | $48,000 | $48,000 | $48,000 | $48,000 | $588,000 |
Other
| Category | Y1 | Y2 | Y3 | Y4 | Y5 | Y6 | Y7 | Y8 | Y9 | Y10 | Total |
|---|---|---|---|---|---|---|---|---|---|---|---|
| net gain loss | $4,000 | $49,000 | -$123,338 | $28,000 | $32,000 | $35,000 | $39,000 | $43,000 | $47,000 | $52,000 | $207,000 |
| cumulative roi | $108 | $223 | $76 | $90 | $101 | $111 | $121 | $129 | $138 | $146 | $1,000 |
Destined to become a landmark in the heart of Toronto, 8 Elm on Yonge by Reserve Properties and Capital Developments stands 69 storeys above Yonge and Dundas — a slender and elegant spire ensuring unparalleled views of downtown and beyond. The center...
Address: Toronto C08, Ontario
Price Range: $711,000 - $1,545,000
Avail. suites: 18
0—3.5 bd
292—998 SqFt