Suite number:
HERON (Bespoke Collection)
Project:
Address:
Toronto C03, Ontario
Developer:
Camrost Felcorp
Property type:
condo
Floor plan:
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
20.08%
Cumulative Return on Investment in Year 5
91.93%
Property Price at the End of Year 5
$2,384,000
Deposit Schedule
$10,000 at Signing
Total up to 5% in 30 days
$92,495
5% in 148 days
$92,495
5% in 482 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 | - | $17,000 | $35,000 | $37,000 | $38,000 | $40,000 | $42,000 | $43,000 | $45,000 | $47,000 | $344,000 |
| mortgage principal reduction | - | $11,000 | $23,000 | $25,000 | $26,000 | $27,000 | $28,000 | $30,000 | $31,000 | $33,000 | $233,000 |
| deposit interest | $6,000 | $9,000 | - | - | - | - | - | - | - | - | $14,000 |
| gst hst rebate | - | $24,000 | - | - | - | - | - | - | - | - | $24,000 |
| total income return | $102,000 | $163,000 | $165,000 | $173,000 | $182,000 | $191,000 | $200,000 | $210,000 | $221,000 | $232,000 | $1,838,000 |
Expense/ Investment
| Category | Y1 | Y2 | Y3 | Y4 | Y5 | Y6 | Y7 | Y8 | Y9 | Y10 | Total |
|---|---|---|---|---|---|---|---|---|---|---|---|
| deposit | $185,000 | $185,000 | - | - | - | - | - | - | - | - | $370,000 |
| remaining balance payment | - | - | - | - | - | - | - | - | - | - | - |
| closing cost | - | $107,000 | - | - | - | - | - | - | - | - | $107,000 |
| operating expense | - | $8,000 | $17,000 | $17,000 | $18,000 | $18,000 | $19,000 | $19,000 | $20,000 | $20,000 | $157,000 |
| mortgage payment | - | $46,000 | $93,000 | $93,000 | $93,000 | $93,000 | $93,000 | $93,000 | $93,000 | $93,000 | $787,000 |
| total expense investment | $185,000 | $347,000 | $110,000 | $110,000 | $111,000 | $111,000 | $111,000 | $112,000 | $112,000 | $113,000 | $1,422,000 |
Other
| Category | Y1 | Y2 | Y3 | Y4 | Y5 | Y6 | Y7 | Y8 | Y9 | Y10 | Total |
|---|---|---|---|---|---|---|---|---|---|---|---|
| net gain loss | -$83,207 | -$184,682 | $55,000 | $63,000 | $71,000 | $80,000 | $89,000 | $98,000 | $108,000 | $119,000 | $416,000 |
| cumulative roi | $55 | $50 | $66 | $80 | $92 | $103 | $113 | $123 | $132 | $141 | $955 |
Raglan House
Address: Toronto C03, Ontario
Price Range: $855,000 - $4,975,000
Avail. suites: 10
1—2.5 bd
454—2482 SqFt