Suite number:
HERON (Bespoke Collection)
Project:
Address:
Toronto C03, Ontario
Developer:
Camrost Felcorp
Property type:
condo
Bathrooms:
2
Bedrooms:
2.5
Size:
985 sqft
Occupancy Date:
Jan 2027
Price, CAD
$1,849,900
Available
ROI
Want to own a unit? —
Investment Period: 5 years
Yearly Return on Investment in Year 5
22.14%
Cumulative Return on Investment in Year 5
101.34%
Property Price at the End of Year 5
$2,383,000
Deposit Schedule
$10,000 at Signing
Total up to 5% in 0 days
$92,495
5% in 0 days
$92,495
5% in 30 days
$92,495
5% on Occupancy
$92,495
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 | $96,000 | $101,000 | $106,000 | $112,000 | $118,000 | $124,000 | $130,000 | $137,000 | $144,000 | $152,000 | $1,221,000 |
| rent income | - | - | $32,000 | $36,000 | $37,000 | $39,000 | $41,000 | $43,000 | $44,000 | $46,000 | $318,000 |
| mortgage principal reduction | - | - | $22,000 | $25,000 | $26,000 | $27,000 | $28,000 | $30,000 | $31,000 | $33,000 | $222,000 |
| deposit interest | $9,000 | $19,000 | $1,000 | - | - | - | - | - | - | - | $28,000 |
| gst hst rebate | - | - | $24,000 | - | - | - | - | - | - | - | $24,000 |
| total income return | $104,000 | $120,000 | $185,000 | $173,000 | $181,000 | $190,000 | $200,000 | $209,000 | $220,000 | $231,000 | $1,813,000 |
Expense/ Investment
| Category | Y1 | Y2 | Y3 | Y4 | Y5 | Y6 | Y7 | Y8 | Y9 | Y10 | Total |
|---|---|---|---|---|---|---|---|---|---|---|---|
| deposit | $185,000 | $92,000 | $92,000 | - | - | - | - | - | - | - | $370,000 |
| remaining balance payment | - | - | - | - | - | - | - | - | - | - | - |
| closing cost | - | - | $106,000 | - | - | - | - | - | - | - | $106,000 |
| operating expense | - | - | $15,000 | $17,000 | $18,000 | $19,000 | $19,000 | $20,000 | $20,000 | $21,000 | $149,000 |
| mortgage payment | - | - | $82,000 | $90,000 | $90,000 | $90,000 | $90,000 | $90,000 | $90,000 | $90,000 | $712,000 |
| total expense investment | $185,000 | $92,000 | $296,000 | $107,000 | $108,000 | $108,000 | $109,000 | $110,000 | $110,000 | $111,000 | $1,338,000 |
Other
| Category | Y1 | Y2 | Y3 | Y4 | Y5 | Y6 | Y7 | Y8 | Y9 | Y10 | Total |
|---|---|---|---|---|---|---|---|---|---|---|---|
| net gain loss | -$80,560 | $27,000 | -$111,287 | $65,000 | $73,000 | $82,000 | $91,000 | $100,000 | $109,000 | $120,000 | $476,000 |
| cumulative roi | $56 | $81 | $74 | $89 | $101 | $113 | $123 | $133 | $142 | $152 | $1,000 |
Raglan House
Address: Toronto C03, Ontario
Price Range: $945,000 - $1,850,000
Avail. suites: 12
1—2.5 bd
454—2482 SqFt