Suite number:
1AA+D
Project:
Address:
Toronto W04, Ontario
Developer:
Chestnut Hill Developments
Property type:
condo
Floor plan:
Bathrooms:
1
Bedrooms:
1.5
Size:
566 sqft
Occupancy Date:
Apr 2029
Price, CAD
$665,900
Available
ROI
Want to own a unit? —
Investment Period: 5 years
Yearly Return on Investment in Year 5
39.11%
Cumulative Return on Investment in Year 5
128.57%
Property Price at the End of Year 5
$858,000
Deposit Schedule
$5,000 at Signing
Total up to 3% in 30 days
$19,977
3% in 139 days
$19,977
3% in 322 days
$19,977
3% in 443 days
$19,977
3% in 991 days
$19,977
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 | $35,000 | $36,000 | $38,000 | $40,000 | $42,000 | $45,000 | $47,000 | $49,000 | $52,000 | $55,000 | $439,000 |
| rent income | - | - | - | - | $15,000 | $20,000 | $21,000 | $22,000 | $23,000 | $24,000 | $126,000 |
| mortgage principal reduction | - | - | - | - | $6,000 | $9,000 | $9,000 | $9,000 | $10,000 | $10,000 | $53,000 |
| deposit interest | $2,000 | $5,000 | $7,000 | $5,000 | $1,000 | - | - | - | - | - | $20,000 |
| gst hst rebate | - | - | - | - | $24,000 | - | - | - | - | - | $24,000 |
| total income return | $36,000 | $41,000 | $45,000 | $46,000 | $88,000 | $74,000 | $77,000 | $81,000 | $85,000 | $89,000 | $662,000 |
Expense/ Investment
| Category | Y1 | Y2 | Y3 | Y4 | Y5 | Y6 | Y7 | Y8 | Y9 | Y10 | Total |
|---|---|---|---|---|---|---|---|---|---|---|---|
| deposit | $60,000 | $20,000 | $20,000 | - | $33,000 | - | - | - | - | - | $133,000 |
| remaining balance payment | - | - | - | - | - | - | - | - | - | - | - |
| closing cost | - | - | - | - | $60,000 | - | - | - | - | - | $60,000 |
| operating expense | - | - | - | - | $7,000 | $9,000 | $9,000 | $9,000 | $10,000 | $10,000 | $53,000 |
| mortgage payment | - | - | - | - | $25,000 | $33,000 | $33,000 | $33,000 | $33,000 | $33,000 | $192,000 |
| total expense investment | $60,000 | $20,000 | $20,000 | - | $125,000 | $42,000 | $42,000 | $43,000 | $43,000 | $43,000 | $438,000 |
Other
| Category | Y1 | Y2 | Y3 | Y4 | Y5 | Y6 | Y7 | Y8 | Y9 | Y10 | Total |
|---|---|---|---|---|---|---|---|---|---|---|---|
| net gain loss | -$23,451 | $21,000 | $25,000 | $46,000 | -$36,533 | $31,000 | $35,000 | $38,000 | $42,000 | $46,000 | $224,000 |
| cumulative roi | $61 | $97 | $123 | $169 | $129 | $140 | $152 | $163 | $174 | $185 | $1,000 |
The Wilde Condos
Address: Toronto W04, Ontario
Price Range: $569,000 - $1,265,000
Avail. suites: 53
1—3 bd
455—1203 SqFt