Suite number:
1I-2
Project:
Address:
Toronto W05, Ontario
Developer:
First Avenue Properties
Property type:
condo
Floor plan:
Bathrooms:
1
Bedrooms:
1
Size:
574 sqft
Occupancy Date:
May 2026
Price, CAD
$681,900
Available
ROI
Want to own a unit? —
Investment Period: 5 years
Yearly Return on Investment in Year 5
18.32%
Cumulative Return on Investment in Year 5
89.02%
Property Price at the End of Year 5
$878,000
Deposit Schedule
$5,000 at Signing
Total up to 5% in 30 days
$34,095
5% in 180 days
$34,095
5% in 365 days
$34,095
5% on Occupancy
$34,095
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 | $37,000 | $39,000 | $41,000 | $43,000 | $46,000 | $48,000 | $51,000 | $53,000 | $56,000 | $450,000 |
| rent income | - | $8,000 | $14,000 | $14,000 | $15,000 | $16,000 | $16,000 | $17,000 | $18,000 | $18,000 | $136,000 |
| mortgage principal reduction | - | $5,000 | $9,000 | $9,000 | $10,000 | $10,000 | $10,000 | $11,000 | $12,000 | $12,000 | $87,000 |
| deposit interest | $2,000 | $3,000 | - | - | - | - | - | - | - | - | $5,000 |
| gst hst rebate | - | $24,000 | - | - | - | - | - | - | - | - | $24,000 |
| total income return | $37,000 | $77,000 | $62,000 | $65,000 | $68,000 | $71,000 | $75,000 | $79,000 | $82,000 | $86,000 | $702,000 |
Expense/ Investment
| Category | Y1 | Y2 | Y3 | Y4 | Y5 | Y6 | Y7 | Y8 | Y9 | Y10 | Total |
|---|---|---|---|---|---|---|---|---|---|---|---|
| deposit | $68,000 | $68,000 | - | - | - | - | - | - | - | - | $136,000 |
| remaining balance payment | - | - | - | - | - | - | - | - | - | - | - |
| closing cost | - | $61,000 | - | - | - | - | - | - | - | - | $61,000 |
| operating expense | - | $4,000 | $8,000 | $8,000 | $8,000 | $8,000 | $8,000 | $8,000 | $9,000 | $9,000 | $69,000 |
| mortgage payment | - | $20,000 | $34,000 | $34,000 | $34,000 | $34,000 | $34,000 | $34,000 | $34,000 | $34,000 | $293,000 |
| total expense investment | $68,000 | $153,000 | $42,000 | $42,000 | $42,000 | $42,000 | $42,000 | $43,000 | $43,000 | $43,000 | $560,000 |
Other
| Category | Y1 | Y2 | Y3 | Y4 | Y5 | Y6 | Y7 | Y8 | Y9 | Y10 | Total |
|---|---|---|---|---|---|---|---|---|---|---|---|
| net gain loss | -$31,044 | -$76,383 | $20,000 | $23,000 | $26,000 | $29,000 | $32,000 | $36,000 | $40,000 | $44,000 | $142,000 |
| cumulative roi | $54 | $51 | $66 | $78 | $89 | $99 | $109 | $118 | $127 | $136 | $927 |
Wilson West
Address: Toronto W05, Ontario
Price Range: $595,000 - $850,000
Avail. suites: 17
0—3 bd
457—1129 SqFt