Suite number:
The Chaplin (The Residence Collection)
Project:
Address:
Toronto C10, Ontario
Developer:
The Rockport Group
Property type:
condo
Floor plan:
Bathrooms:
3
Bedrooms:
3.5
Size:
1290 sqft
Occupancy Date:
Dec 2024
Price, CAD
$2,198,900
Available
ROI
Want to own a unit? —
Investment Period: 5 years
Yearly Return on Investment in Year 5
42.71%
Cumulative Return on Investment in Year 5
199.53%
Property Price at the End of Year 5
$2,833,000
Deposit Schedule
$5,000 at Signing
Total up to 20% in 9999 days
$439,780
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 | $114,000 | $120,000 | $127,000 | $133,000 | $140,000 | $147,000 | $155,000 | $163,000 | $172,000 | $180,000 | $1,451,000 |
| rent income | $47,000 | $49,000 | $51,000 | $53,000 | $55,000 | $58,000 | $60,000 | $63,000 | $66,000 | $68,000 | $570,000 |
| mortgage principal reduction | $27,000 | $28,000 | $30,000 | $31,000 | $33,000 | $34,000 | $36,000 | $38,000 | $40,000 | $42,000 | $339,000 |
| deposit interest | - | - | - | - | - | - | - | - | - | - | - |
| gst hst rebate | $24,000 | - | - | - | - | - | - | - | - | - | $24,000 |
| total income return | $212,000 | $198,000 | $207,000 | $218,000 | $228,000 | $240,000 | $251,000 | $264,000 | $277,000 | $290,000 | $2,384,000 |
Expense/ Investment
| Category | Y1 | Y2 | Y3 | Y4 | Y5 | Y6 | Y7 | Y8 | Y9 | Y10 | Total |
|---|---|---|---|---|---|---|---|---|---|---|---|
| deposit | - | - | - | - | - | - | - | - | - | - | - |
| remaining balance payment | - | - | - | - | - | - | - | - | - | - | - |
| closing cost | - | - | - | - | - | - | - | - | - | - | - |
| operating expense | $22,000 | $23,000 | $23,000 | $24,000 | $24,000 | $25,000 | $25,000 | $26,000 | $27,000 | $27,000 | $247,000 |
| mortgage payment | $110,000 | $110,000 | $110,000 | $110,000 | $110,000 | $110,000 | $110,000 | $110,000 | $110,000 | $110,000 | $1,101,000 |
| total expense investment | $132,000 | $133,000 | $133,000 | $134,000 | $134,000 | $135,000 | $136,000 | $136,000 | $137,000 | $137,000 | $1,348,000 |
Other
| Category | Y1 | Y2 | Y3 | Y4 | Y5 | Y6 | Y7 | Y8 | Y9 | Y10 | Total |
|---|---|---|---|---|---|---|---|---|---|---|---|
| net gain loss | $80,000 | $65,000 | $74,000 | $84,000 | $94,000 | $104,000 | $116,000 | $128,000 | $140,000 | $153,000 | $1,036,000 |
| cumulative roi | $211 | $193 | $192 | $195 | $200 | $205 | $212 | $219 | $227 | $235 | $2,000 |
The Davisville
Address: Toronto C10, Ontario
Price Range: $1,639,000 - $2,929,000
Avail. suites: 13
1—3.5 bd
487—2600 SqFt