Suite number:
The Chaplin (The Residence Collection)
Project:
Address:
Toronto C10, Ontario
Developer:
The Rockport Group
Property type:
condo
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
18.26%
Cumulative Return on Investment in Year 5
85.13%
Property Price at the End of Year 5
$2,833,000
Deposit Schedule
$5,000 at Signing
Total up to 20% in 10359 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 | $42,000 | $47,000 | $49,000 | $51,000 | $53,000 | $56,000 | $58,000 | $61,000 | $63,000 | $66,000 | $546,000 |
| mortgage principal reduction | $26,000 | $30,000 | $31,000 | $32,000 | $34,000 | $35,000 | $37,000 | $39,000 | $40,000 | $42,000 | $347,000 |
| deposit interest | - | - | - | - | - | - | - | - | - | - | - |
| gst hst rebate | $24,000 | - | - | - | - | - | - | - | - | - | $24,000 |
| total income return | $205,000 | $197,000 | $207,000 | $217,000 | $227,000 | $238,000 | $250,000 | $262,000 | $275,000 | $289,000 | $2,368,000 |
Expense/ Investment
| Category | Y1 | Y2 | Y3 | Y4 | Y5 | Y6 | Y7 | Y8 | Y9 | Y10 | Total |
|---|---|---|---|---|---|---|---|---|---|---|---|
| deposit | $440,000 | - | - | - | - | - | - | - | - | - | $440,000 |
| remaining balance payment | - | - | - | - | - | - | - | - | - | - | - |
| closing cost | $122,000 | - | - | - | - | - | - | - | - | - | $122,000 |
| operating expense | $20,000 | $22,000 | $23,000 | $24,000 | $25,000 | $25,000 | $26,000 | $27,000 | $28,000 | $29,000 | $249,000 |
| mortgage payment | $98,000 | $107,000 | $107,000 | $107,000 | $107,000 | $107,000 | $107,000 | $107,000 | $107,000 | $107,000 | $1,061,000 |
| total expense investment | $680,000 | $129,000 | $130,000 | $131,000 | $132,000 | $132,000 | $133,000 | $134,000 | $135,000 | $136,000 | $1,871,000 |
Other
| Category | Y1 | Y2 | Y3 | Y4 | Y5 | Y6 | Y7 | Y8 | Y9 | Y10 | Total |
|---|---|---|---|---|---|---|---|---|---|---|---|
| net gain loss | -$474,186 | $68,000 | $76,000 | $86,000 | $96,000 | $106,000 | $117,000 | $128,000 | $140,000 | $153,000 | $496,000 |
| cumulative roi | $26 | $44 | $59 | $73 | $85 | $97 | $107 | $118 | $128 | $138 | $875 |
The Davisville
Address: Toronto C10, Ontario
Price Range: $1,639,000 - $2,929,000
Avail. suites: 13
1—3.5 bd
487—2600 SqFt