Suite number:
1I-2
Project:
Address:
Toronto, Ontario
Developer:
First Avenue Properties
Property type:
condo
Floor plan:
Bathrooms:
1
Bedrooms:
1
Size:
574 sqft
Occupancy Date:
Sep 2028
Price, CAD
$607,900
Available
ROI
Want to own a unit? —
Investment Period: 5 years
Yearly Return on Investment in Year 5
22.59%
Cumulative Return on Investment in Year 5
109.95%
Property Price at the End of Year 5
$783,000
Deposit Schedule
$5,000 at Signing
Total up to 5% in 30 days
$30,395
5% in 180 days
$30,395
5% in 365 days
$30,395
5% on Occupancy
$30,395
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 | $32,000 | $33,000 | $35,000 | $37,000 | $39,000 | $41,000 | $43,000 | $45,000 | $47,000 | $50,000 | $401,000 |
| rent income | - | - | - | $10,000 | $14,000 | $14,000 | $15,000 | $16,000 | $16,000 | $17,000 | $102,000 |
| mortgage principal reduction | - | - | - | $6,000 | $8,000 | $8,000 | $9,000 | $9,000 | $9,000 | $10,000 | $58,000 |
| deposit interest | $2,000 | $6,000 | $5,000 | $1,000 | - | - | - | - | - | - | $14,000 |
| gst hst rebate | - | - | - | $24,000 | - | - | - | - | - | - | $24,000 |
| total income return | $34,000 | $39,000 | $40,000 | $78,000 | $60,000 | $63,000 | $66,000 | $70,000 | $73,000 | $77,000 | $599,000 |
Expense/ Investment
| Category | Y1 | Y2 | Y3 | Y4 | Y5 | Y6 | Y7 | Y8 | Y9 | Y10 | Total |
|---|---|---|---|---|---|---|---|---|---|---|---|
| deposit | $61,000 | $30,000 | - | $30,000 | - | - | - | - | - | - | $122,000 |
| remaining balance payment | - | - | - | - | - | - | - | - | - | - | - |
| closing cost | - | - | - | $58,000 | - | - | - | - | - | - | $58,000 |
| operating expense | - | - | - | $5,000 | $7,000 | $7,000 | $8,000 | $8,000 | $8,000 | $8,000 | $52,000 |
| mortgage payment | - | - | - | $23,000 | $30,000 | $30,000 | $30,000 | $30,000 | $30,000 | $30,000 | $205,000 |
| total expense investment | $61,000 | $30,000 | - | $116,000 | $38,000 | $38,000 | $38,000 | $38,000 | $38,000 | $39,000 | $437,000 |
Other
| Category | Y1 | Y2 | Y3 | Y4 | Y5 | Y6 | Y7 | Y8 | Y9 | Y10 | Total |
|---|---|---|---|---|---|---|---|---|---|---|---|
| net gain loss | -$27,002 | $8,000 | $40,000 | -$38,848 | $23,000 | $25,000 | $28,000 | $31,000 | $35,000 | $38,000 | $163,000 |
| cumulative roi | $56 | $80 | $123 | $99 | $110 | $120 | $129 | $138 | $147 | $156 | $1,000 |
Wilson West
Address: Toronto, Ontario
Price Range: $533,000 - $1,072,000
Avail. suites: 40
0—3 bd
457—1129 SqFt