Suite number:
1103 - Chicago
Project:
Address:
Toronto, Ontario
Developer:
Emblem Developments
Property type:
condo
Floor plan:
Bathrooms:
2
Bedrooms:
3
Size:
846 sqft
Occupancy Date:
Jun 2029
Price, CAD
$1,299,990
Available
ROI
Want to own a unit? —
Investment Period: 5 years
Yearly Return on Investment in Year 5
33.38%
Cumulative Return on Investment in Year 5
118.85%
Property Price at the End of Year 5
$1,675,000
Deposit Schedule
$10,000 at Signing
Total up to 5% in 30 days
$65,000
2.5% in 366 days
$32,500
1.25% in 540 days
$16,250
1.25% in 720 days
$16,250
10% on Occupancy
$129,999
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 | $67,000 | $71,000 | $75,000 | $79,000 | $83,000 | $87,000 | $92,000 | $96,000 | $101,000 | $107,000 | $858,000 |
| rent income | - | - | - | - | $30,000 | $31,000 | $32,000 | $34,000 | $35,000 | $36,000 | $197,000 |
| mortgage principal reduction | - | - | - | - | $16,000 | $17,000 | $18,000 | $19,000 | $19,000 | $20,000 | $109,000 |
| deposit interest | $3,000 | $6,000 | $7,000 | $7,000 | - | - | - | - | - | - | $23,000 |
| gst hst rebate | - | - | - | - | $24,000 | - | - | - | - | - | $24,000 |
| total income return | $71,000 | $77,000 | $82,000 | $85,000 | $152,000 | $135,000 | $141,000 | $148,000 | $156,000 | $163,000 | $1,211,000 |
Expense/ Investment
| Category | Y1 | Y2 | Y3 | Y4 | Y5 | Y6 | Y7 | Y8 | Y9 | Y10 | Total |
|---|---|---|---|---|---|---|---|---|---|---|---|
| deposit | $65,000 | $65,000 | - | $130,000 | - | - | - | - | - | - | $260,000 |
| remaining balance payment | - | - | - | - | - | - | - | - | - | - | - |
| closing cost | - | - | - | $85,000 | - | - | - | - | - | - | $85,000 |
| operating expense | - | - | - | - | $14,000 | $14,000 | $14,000 | $15,000 | $15,000 | $15,000 | $87,000 |
| mortgage payment | - | - | - | - | $65,000 | $65,000 | $65,000 | $65,000 | $65,000 | $65,000 | $391,000 |
| total expense investment | $65,000 | $65,000 | - | $215,000 | $79,000 | $79,000 | $79,000 | $80,000 | $80,000 | $80,000 | $823,000 |
Other
| Category | Y1 | Y2 | Y3 | Y4 | Y5 | Y6 | Y7 | Y8 | Y9 | Y10 | Total |
|---|---|---|---|---|---|---|---|---|---|---|---|
| net gain loss | $6,000 | $12,000 | $82,000 | -$130,042 | $74,000 | $56,000 | $62,000 | $69,000 | $76,000 | $83,000 | $388,000 |
| cumulative roi | $109 | $114 | $176 | $97 | $119 | $130 | $140 | $150 | $160 | $169 | $1,000 |
Allure Condos
Address: Toronto, Ontario
Price Range: $808,000 - $1,350,000
Avail. suites: 39
0—3 bd
428—984 SqFt