Suite number:
D4
Project:
Address:
Toronto W03, Ontario
Developer:
Marlin Spring Developments
Property type:
condo
Bathrooms:
1
Bedrooms:
1.5
Size:
524 sqft
Occupancy Date:
Sep 2026
Price, CAD
$698,990
Available
ROI
Want to own a unit? —
Investment Period: 5 years
Yearly Return on Investment in Year 5
20.09%
Cumulative Return on Investment in Year 5
94.62%
Property Price at the End of Year 5
$901,000
Deposit Schedule
$10,000 at Signing
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 | $36,000 | $38,000 | $40,000 | $42,000 | $45,000 | $47,000 | $49,000 | $52,000 | $55,000 | $57,000 | $461,000 |
| rent income | - | $3,000 | $19,000 | $19,000 | $20,000 | $21,000 | $22,000 | $23,000 | $24,000 | $25,000 | $176,000 |
| mortgage principal reduction | - | $1,000 | $9,000 | $10,000 | $10,000 | $10,000 | $11,000 | $11,000 | $12,000 | $12,000 | $87,000 |
| deposit interest | $518 | $424 | - | - | - | - | - | - | - | - | $942 |
| gst hst rebate | - | $24,000 | - | - | - | - | - | - | - | - | $24,000 |
| total income return | $37,000 | $67,000 | $68,000 | $71,000 | $75,000 | $78,000 | $82,000 | $86,000 | $90,000 | $95,000 | $749,000 |
Expense/ Investment
| Category | Y1 | Y2 | Y3 | Y4 | Y5 | Y6 | Y7 | Y8 | Y9 | Y10 | Total |
|---|---|---|---|---|---|---|---|---|---|---|---|
| deposit | $10,000 | - | - | - | - | - | - | - | - | - | $10,000 |
| remaining balance payment | - | $130,000 | - | - | - | - | - | - | - | - | $130,000 |
| closing cost | - | $60,000 | - | - | - | - | - | - | - | - | $60,000 |
| operating expense | - | $1,000 | $8,000 | $9,000 | $9,000 | $9,000 | $10,000 | $10,000 | $10,000 | $11,000 | $77,000 |
| mortgage payment | - | $6,000 | $34,000 | $34,000 | $34,000 | $34,000 | $34,000 | $34,000 | $34,000 | $34,000 | $278,000 |
| total expense investment | $10,000 | $197,000 | $42,000 | $43,000 | $43,000 | $43,000 | $44,000 | $44,000 | $44,000 | $45,000 | $555,000 |
Other
| Category | Y1 | Y2 | Y3 | Y4 | Y5 | Y6 | Y7 | Y8 | Y9 | Y10 | Total |
|---|---|---|---|---|---|---|---|---|---|---|---|
| net gain loss | $27,000 | -$129,585 | $25,000 | $28,000 | $32,000 | $35,000 | $38,000 | $42,000 | $46,000 | $50,000 | $194,000 |
| cumulative roi | $368 | $50 | $67 | $81 | $95 | $107 | $119 | $130 | $141 | $152 | $1,000 |
316 Junction Condos
Address: Toronto W03, Ontario
Price Range: $620,000 - $1,296,000
Avail. suites: 26
1—3 bd
457—1086 SqFt