Suite number:
T-03/04N
Project:
Address:
Toronto, Ontario
Developer:
Reserve Properties
Property type:
condo
Floor plan:
Bathrooms:
1
Bedrooms:
1
Size:
321 sqft
Occupancy Date:
Sep 2025
Price, CAD
$633,900
Available
ROI
Want to own a unit? —
Investment Period: 5 years
Yearly Return on Investment in Year 5
16.14%
Cumulative Return on Investment in Year 5
79.62%
Property Price at the End of Year 5
$817,000
Deposit Schedule
$5,000 at Signing
Total up to 5% in 30 days
$31,695
12.5% on Occupancy
$79,238
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 | $33,000 | $35,000 | $36,000 | $38,000 | $40,000 | $42,000 | $45,000 | $47,000 | $49,000 | $52,000 | $418,000 |
| rent income | $2,000 | $8,000 | $8,000 | $8,000 | $9,000 | $9,000 | $9,000 | $10,000 | $10,000 | $11,000 | $84,000 |
| mortgage principal reduction | $3,000 | $8,000 | $8,000 | $9,000 | $9,000 | $10,000 | $10,000 | $11,000 | $11,000 | $12,000 | $90,000 |
| deposit interest | $860 | - | - | - | - | - | - | - | - | - | $860 |
| gst hst rebate | $24,000 | - | - | - | - | - | - | - | - | - | $24,000 |
| total income return | $63,000 | $50,000 | $53,000 | $55,000 | $58,000 | $61,000 | $64,000 | $67,000 | $71,000 | $74,000 | $617,000 |
Expense/ Investment
| Category | Y1 | Y2 | Y3 | Y4 | Y5 | Y6 | Y7 | Y8 | Y9 | Y10 | Total |
|---|---|---|---|---|---|---|---|---|---|---|---|
| deposit | $111,000 | - | - | - | - | - | - | - | - | - | $111,000 |
| remaining balance payment | $16,000 | - | - | - | - | - | - | - | - | - | $16,000 |
| closing cost | $59,000 | - | - | - | - | - | - | - | - | - | $59,000 |
| operating expense | $2,000 | $5,000 | $5,000 | $5,000 | $5,000 | $5,000 | $5,000 | $6,000 | $6,000 | $6,000 | $50,000 |
| mortgage payment | $11,000 | $32,000 | $32,000 | $32,000 | $32,000 | $32,000 | $32,000 | $32,000 | $32,000 | $32,000 | $296,000 |
| total expense investment | $198,000 | $37,000 | $37,000 | $37,000 | $37,000 | $37,000 | $37,000 | $37,000 | $37,000 | $38,000 | $532,000 |
Other
| Category | Y1 | Y2 | Y3 | Y4 | Y5 | Y6 | Y7 | Y8 | Y9 | Y10 | Total |
|---|---|---|---|---|---|---|---|---|---|---|---|
| net gain loss | -$135,003 | $14,000 | $16,000 | $18,000 | $21,000 | $24,000 | $27,000 | $30,000 | $33,000 | $37,000 | $85,000 |
| cumulative roi | $31 | $47 | $59 | $70 | $80 | $88 | $97 | $105 | $112 | $120 | $809 |
Untitled Toronto
Address: Toronto, Ontario
Price Range: $589,000 - $2,522,000
Avail. suites: 35
0—3.5 bd
302—1661 SqFt