Suite number:
1B
Project:
Address:
Toronto C08, Ontario
Developer:
Graywood Developments
Property type:
condo
Bathrooms:
1
Bedrooms:
1
Size:
460 sqft
Occupancy Date:
Jan 2027
Price, CAD
$830,990
Available
ROI
Want to own a unit? —
Investment Period: 5 years
Yearly Return on Investment in Year 5
20.85%
Cumulative Return on Investment in Year 5
98.61%
Property Price at the End of Year 5
$1,071,000
Deposit Schedule
$10,000 at Signing
Total up to 5% in 30 days
$41,550
5% in 160 days
$41,550
5% in 700 days
$41,550
5% on Occupancy
$41,550
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 | $43,000 | $45,000 | $48,000 | $50,000 | $53,000 | $56,000 | $59,000 | $62,000 | $65,000 | $68,000 | $548,000 |
| rent income | - | - | $9,000 | $11,000 | $12,000 | $12,000 | $13,000 | $13,000 | $14,000 | $14,000 | $98,000 |
| mortgage principal reduction | - | - | $10,000 | $12,000 | $13,000 | $13,000 | $14,000 | $14,000 | $15,000 | $15,000 | $106,000 |
| deposit interest | $3,000 | $8,000 | $966 | - | - | - | - | - | - | - | $12,000 |
| gst hst rebate | - | - | $24,000 | - | - | - | - | - | - | - | $24,000 |
| total income return | $46,000 | $53,000 | $91,000 | $74,000 | $77,000 | $81,000 | $85,000 | $89,000 | $93,000 | $98,000 | $788,000 |
Expense/ Investment
| Category | Y1 | Y2 | Y3 | Y4 | Y5 | Y6 | Y7 | Y8 | Y9 | Y10 | Total |
|---|---|---|---|---|---|---|---|---|---|---|---|
| deposit | $83,000 | $42,000 | $42,000 | - | - | - | - | - | - | - | $166,000 |
| remaining balance payment | - | - | - | - | - | - | - | - | - | - | - |
| closing cost | - | - | $65,000 | - | - | - | - | - | - | - | $65,000 |
| operating expense | - | - | $6,000 | $8,000 | $8,000 | $8,000 | $8,000 | $9,000 | $9,000 | $9,000 | $64,000 |
| mortgage payment | - | - | $32,000 | $38,000 | $38,000 | $38,000 | $38,000 | $38,000 | $38,000 | $38,000 | $298,000 |
| total expense investment | $83,000 | $42,000 | $145,000 | $46,000 | $46,000 | $46,000 | $46,000 | $47,000 | $47,000 | $47,000 | $594,000 |
Other
| Category | Y1 | Y2 | Y3 | Y4 | Y5 | Y6 | Y7 | Y8 | Y9 | Y10 | Total |
|---|---|---|---|---|---|---|---|---|---|---|---|
| net gain loss | -$36,792 | $12,000 | -$53,127 | $28,000 | $31,000 | $35,000 | $39,000 | $42,000 | $46,000 | $51,000 | $194,000 |
| cumulative roi | $56 | $80 | $74 | $87 | $99 | $109 | $118 | $127 | $135 | $143 | $1,000 |
Centricity Condos
Address: Toronto C08, Ontario
Price Range: $650,000 - $1,611,000
Avail. suites: 40
0—3.5 bd
380—1215 SqFt